Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.83% first-year return on $132k initial cash invested.
-13.83%
Cash On Cash
2.9%
Cap Rate
0.48
DSCR
$2,950
Rent
-$1,522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,950 income − $4,472 expenses = $1,522 out of pocket
Investment Breakdown
|
Purchase Price
$543k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,432
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,950
Total Expenses
$4,472
Mortgage P&I
92%
$2,715
Property Taxes
5%
$145
Home Insurance
7%
$196
HOA
0%
$0
Property Management
15%
$442
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$738