Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.71% first-year return on $132k initial cash invested.
-11.71%
Cash On Cash
3.7%
Cap Rate
0.6
DSCR
$4,252
Rent
-$1,291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,252 income − $5,543 expenses = $1,291 out of pocket
Investment Breakdown
|
Purchase Price
$544k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,442
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,252
Total Expenses
$5,543
Mortgage P&I
66%
$2,798
Property Taxes
12%
$512
Home Insurance
5%
$192
HOA
0%
$0
Property Management
15%
$638
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,063