Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.74% first-year return on $132k initial cash invested.
-24.74%
Cash On Cash
0.13%
Cap Rate
0.02
DSCR
$1,671
Rent
-$2,731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,671 income − $4,402 expenses = $2,731 out of pocket
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,450
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,671
Total Expenses
$4,402
Mortgage P&I
163%
$2,724
Property Taxes
35%
$588
Home Insurance
12%
$200
HOA
5%
$87
Property Management
15%
$251
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$418