Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.68% first-year return on $132k initial cash invested.
-15.68%
Cash On Cash
2.19%
Cap Rate
0.38
DSCR
$2,794
Rent
-$1,729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,794 income − $4,523 expenses = $1,729 out of pocket
Investment Breakdown
|
Purchase Price
$544k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,444
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,794
Total Expenses
$4,523
Mortgage P&I
93%
$2,611
Property Taxes
14%
$380
Home Insurance
7%
$191
HOA
0%
$0
Property Management
15%
$419
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$698