Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.55% first-year return on $132k initial cash invested.
-22.55%
Cash On Cash
0.76%
Cap Rate
0.13
DSCR
$1,884
Rent
-$2,481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,884 income − $4,365 expenses = $2,481 out of pocket
Investment Breakdown
|
Purchase Price
$543k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,884
Total Expenses
$4,365
Mortgage P&I
146%
$2,752
Property Taxes
27%
$517
Home Insurance
10%
$192
HOA
0%
$0
Property Management
15%
$283
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$471