Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.49% first-year return on $132k initial cash invested.
-21.49%
Cash On Cash
1.11%
Cap Rate
0.18
DSCR
$2,390
Rent
-$2,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,390 income − $4,748 expenses = $2,358 out of pocket
Investment Breakdown
|
Purchase Price
$541k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,414
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,390
Total Expenses
$4,748
Mortgage P&I
116%
$2,761
Property Taxes
27%
$647
Home Insurance
8%
$192
HOA
0%
$0
Property Management
15%
$358
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$598