Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.62% first-year return on $132k initial cash invested.
-24.62%
Cash On Cash
0.17%
Cap Rate
0.03
DSCR
$1,696
Rent
-$2,717
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,696 income − $4,413 expenses = $2,717 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
$1,696
Total Expenses
$4,413
Mortgage P&I
161%
$2,724
Property Taxes
35%
$588
Home Insurance
12%
$200
HOA
5%
$87
Property Management
15%
$254
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$424