Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.86% first-year return on $132k initial cash invested.
-12.86%
Cash On Cash
2.91%
Cap Rate
0.51
DSCR
$4,106
Rent
-$1,417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,106 income − $5,523 expenses = $1,417 out of pocket
Investment Breakdown
|
Purchase Price
$544k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,438
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,106
Total Expenses
$5,523
Mortgage P&I
63%
$2,573
Property Taxes
7%
$307
Home Insurance
6%
$228
HOA
11%
$445
Property Management
15%
$616
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,026