Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.14% first-year return on $132k initial cash invested.
-18.14%
Cash On Cash
1.77%
Cap Rate
0.3
DSCR
$2,702
Rent
-$2,000
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,702 income − $4,702 expenses = $2,000 out of pocket
Investment Breakdown
|
Purchase Price
$544k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,702
Total Expenses
$4,702
Mortgage P&I
100%
$2,694
Property Taxes
17%
$451
Home Insurance
10%
$257
HOA
0%
$3
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676