Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.44% first-year return on $132k initial cash invested.
-16.44%
Cash On Cash
2.2%
Cap Rate
0.37
DSCR
$3,206
Rent
-$1,808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,206 income − $5,014 expenses = $1,808 out of pocket
Investment Breakdown
|
Purchase Price
$543k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,429
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,206
Total Expenses
$5,014
Mortgage P&I
83%
$2,674
Property Taxes
19%
$609
Home Insurance
6%
$192
HOA
0%
$0
Property Management
15%
$481
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$802