Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.96% first-year return on $132k initial cash invested.
-10.96%
Cash On Cash
3.52%
Cap Rate
0.6
DSCR
$3,702
Rent
-$1,210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,702 income − $4,912 expenses = $1,210 out of pocket
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,451
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,702
Total Expenses
$4,912
Mortgage P&I
72%
$2,663
Property Taxes
8%
$309
Home Insurance
4%
$163
HOA
0%
$0
Property Management
15%
$555
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$926