Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.96% first-year return on $132k initial cash invested.
-13.96%
Cash On Cash
2.99%
Cap Rate
0.52
DSCR
$3,479
Rent
-$1,533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,479 income − $5,012 expenses = $1,533 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$120k
Closing costs
1%
$5,990
Rehab
0%
$0
Furnishing
1%
$6,000
Cashflow
Total Income
$3,479
Total Expenses
$5,012
Mortgage P&I
83%
$2,888
Property Taxes
6%
$219
Home Insurance
6%
$210
HOA
1%
$25
Property Management
15%
$522
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$870