Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.94% first-year return on $132k initial cash invested.
-15.94%
Cash On Cash
2.41%
Cap Rate
0.4
DSCR
$3,136
Rent
-$1,757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,136 income − $4,893 expenses = $1,757 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%
$5,443
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,136
Total Expenses
$4,893
Mortgage P&I
87%
$2,726
Property Taxes
15%
$471
Home Insurance
6%
$192
HOA
0%
$0
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$784