Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.19% first-year return on $132k initial cash invested.
-21.19%
Cash On Cash
0.82%
Cap Rate
0.14
DSCR
$2,016
Rent
-$2,323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,016 income − $4,339 expenses = $2,323 out of pocket
Investment Breakdown
|
Purchase Price
$541k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,407
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,016
Total Expenses
$4,339
Mortgage P&I
130%
$2,612
Property Taxes
18%
$364
Home Insurance
10%
$192
HOA
10%
$203
Property Management
15%
$302
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$504