Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.79% first-year return on $132k initial cash invested.
-18.79%
Cash On Cash
1.77%
Cap Rate
0.29
DSCR
$2,917
Rent
-$2,066
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,917 income − $4,983 expenses = $2,066 out of pocket
Investment Breakdown
|
Purchase Price
$543k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,425
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,917
Total Expenses
$4,983
Mortgage P&I
94%
$2,750
Property Taxes
22%
$640
Home Insurance
7%
$192
HOA
0%
$0
Property Management
15%
$438
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$729