Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.24% first-year return on $132k initial cash invested.
-27.24%
Cash On Cash
-0.34%
Cap Rate
-0.06
DSCR
$1,712
Rent
-$3,006
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,712 income − $4,718 expenses = $3,006 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
$1,712
Total Expenses
$4,718
Mortgage P&I
163%
$2,782
Property Taxes
36%
$615
Home Insurance
11%
$192
HOA
18%
$308
Property Management
15%
$257
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$428