Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.84% first-year return on $132k initial cash invested.
-32.84%
Cash On Cash
-1.17%
Cap Rate
-0.17
DSCR
$951
Rent
-$3,616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$951 income − $4,567 expenses = $3,616 out of pocket
Investment Breakdown
|
Purchase Price
$544k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,435
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$951
Total Expenses
$4,567
Mortgage P&I
320%
$3,046
Property Taxes
92%
$872
Home Insurance
20%
$192
HOA
0%
$0
Property Management
15%
$143
CapEx
4%
$38
Vacancy
0%
$0
Maintenance
4%
$38
Other
25%
$238