Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.71% first-year return on $132k initial cash invested.
-21.71%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$1,760
Rent
-$2,387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,760 income − $4,147 expenses = $2,387 out of pocket
Investment Breakdown
|
Purchase Price
$543k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,426
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,760
Total Expenses
$4,147
Mortgage P&I
155%
$2,722
Property Taxes
22%
$389
Home Insurance
11%
$192
HOA
0%
$0
Property Management
15%
$264
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$440