Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.49% first-year return on $132k initial cash invested.
-19.49%
Cash On Cash
1.61%
Cap Rate
0.26
DSCR
$3,084
Rent
-$2,146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,084 income − $5,230 expenses = $2,146 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%
$5,434
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,084
Total Expenses
$5,230
Mortgage P&I
89%
$2,751
Property Taxes
26%
$800
Home Insurance
6%
$199
HOA
0%
$0
Property Management
15%
$463
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$771