Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.52% first-year return on $132k initial cash invested.
-18.52%
Cash On Cash
1.66%
Cap Rate
0.28
DSCR
$1,888
Rent
-$2,044
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,888 income − $3,932 expenses = $2,044 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
$1,888
Total Expenses
$3,932
Mortgage P&I
144%
$2,720
Property Taxes
6%
$114
Home Insurance
10%
$191
HOA
0%
$0
Property Management
15%
$283
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$472