Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.37% first-year return on $132k initial cash invested.
-16.37%
Cash On Cash
2.25%
Cap Rate
0.38
DSCR
$2,849
Rent
-$1,800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,849 income − $4,649 expenses = $1,800 out of pocket
Investment Breakdown
|
Purchase Price
$543k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,428
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,849
Total Expenses
$4,649
Mortgage P&I
95%
$2,706
Property Taxes
13%
$378
Home Insurance
7%
$198
HOA
0%
$0
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$712