Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.11% first-year return on $132k initial cash invested.
-12.11%
Cash On Cash
3.47%
Cap Rate
0.58
DSCR
$4,823
Rent
-$1,330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,823 income − $6,153 expenses = $1,330 out of pocket
Investment Breakdown
|
Purchase Price
$542k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,417
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,823
Total Expenses
$6,153
Mortgage P&I
56%
$2,702
Property Taxes
20%
$961
Home Insurance
4%
$175
HOA
0%
$0
Property Management
15%
$723
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,206