Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.42% first-year return on $132k initial cash invested.
-18.42%
Cash On Cash
1.73%
Cap Rate
0.29
DSCR
$2,138
Rent
-$2,029
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,138 income − $4,167 expenses = $2,029 out of pocket
Investment Breakdown
|
Purchase Price
$544k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,438
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,138
Total Expenses
$4,167
Mortgage P&I
128%
$2,729
Property Taxes
10%
$213
Home Insurance
9%
$198
HOA
0%
$0
Property Management
15%
$321
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$534