Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10% first-year return on $132k initial cash invested.
-10%
Cash On Cash
4.58%
Cap Rate
0.69
DSCR
$4,647
Rent
-$1,102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,647 income − $5,749 expenses = $1,102 out of pocket
Investment Breakdown
|
Purchase Price
$544k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,437
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,647
Total Expenses
$5,749
Mortgage P&I
64%
$2,990
Property Taxes
6%
$286
Home Insurance
5%
$236
HOA
0%
$6
Property Management
15%
$697
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,162