Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.68% first-year return on $132k initial cash invested.
-13.68%
Cash On Cash
2.95%
Cap Rate
0.49
DSCR
$3,197
Rent
-$1,503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,197 income − $4,700 expenses = $1,503 out of pocket
Investment Breakdown
|
Purchase Price
$542k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,421
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,197
Total Expenses
$4,700
Mortgage P&I
85%
$2,707
Property Taxes
6%
$204
Home Insurance
6%
$196
HOA
2%
$58
Property Management
15%
$480
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$799