Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.17% first-year return on $132k initial cash invested.
-22.17%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$1,788
Rent
-$2,443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,788 income − $4,231 expenses = $2,443 out of pocket
Investment Breakdown
|
Purchase Price
$544k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,440
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,788
Total Expenses
$4,231
Mortgage P&I
155%
$2,779
Property Taxes
23%
$406
Home Insurance
10%
$187
HOA
0%
$0
Property Management
15%
$268
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$447