Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.89% first-year return on $132k initial cash invested.
-26.89%
Cash On Cash
-0.25%
Cap Rate
-0.04
DSCR
$1,790
Rent
-$2,967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,790 income − $4,757 expenses = $2,967 out of pocket
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,449
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,790
Total Expenses
$4,757
Mortgage P&I
155%
$2,782
Property Taxes
34%
$615
Home Insurance
11%
$192
HOA
17%
$308
Property Management
15%
$268
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$448