Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.92% first-year return on $132k initial cash invested.
-15.92%
Cash On Cash
2.45%
Cap Rate
0.4
DSCR
$2,917
Rent
-$1,746
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,917 income − $4,663 expenses = $1,746 out of pocket
Investment Breakdown
|
Purchase Price
$541k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,409
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,917
Total Expenses
$4,663
Mortgage P&I
94%
$2,735
Property Taxes
12%
$336
Home Insurance
7%
$191
HOA
0%
$0
Property Management
15%
$438
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$729