Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.93% first-year return on $132k initial cash invested.
-12.93%
Cash On Cash
3.1%
Cap Rate
0.53
DSCR
$4,130
Rent
-$1,423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,130 income − $5,553 expenses = $1,423 out of pocket
Investment Breakdown
|
Purchase Price
$543k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,430
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,130
Total Expenses
$5,553
Mortgage P&I
64%
$2,661
Property Taxes
13%
$552
Home Insurance
5%
$205
HOA
4%
$153
Property Management
15%
$620
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,032