Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.4% first-year return on $132k initial cash invested.
-20.4%
Cash On Cash
1.03%
Cap Rate
0.18
DSCR
$2,182
Rent
-$2,236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,182 income − $4,418 expenses = $2,236 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
$2,182
Total Expenses
$4,418
Mortgage P&I
120%
$2,612
Property Taxes
17%
$364
Home Insurance
9%
$192
HOA
9%
$203
Property Management
15%
$327
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$546