Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.18% first-year return on $132k initial cash invested.
-12.18%
Cash On Cash
3.29%
Cap Rate
0.55
DSCR
$3,536
Rent
-$1,336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,536 income − $4,872 expenses = $1,336 out of pocket
Investment Breakdown
|
Purchase Price
$541k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,411
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,536
Total Expenses
$4,872
Mortgage P&I
76%
$2,677
Property Taxes
9%
$307
Home Insurance
5%
$192
HOA
0%
$0
Property Management
15%
$530
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$884