Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.21% first-year return on $132k initial cash invested.
-18.21%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$2,648
Rent
-$1,997
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,648 income − $4,645 expenses = $1,997 out of pocket
Investment Breakdown
|
Purchase Price
$541k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,410
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,648
Total Expenses
$4,645
Mortgage P&I
104%
$2,763
Property Taxes
16%
$419
Home Insurance
7%
$192
HOA
0%
$0
Property Management
15%
$397
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$662