Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.68% first-year return on $132k initial cash invested.
-16.68%
Cash On Cash
2.43%
Cap Rate
0.39
DSCR
$2,847
Rent
-$1,831
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,847 income − $4,678 expenses = $1,831 out of pocket
Investment Breakdown
|
Purchase Price
$541k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,847
Total Expenses
$4,678
Mortgage P&I
99%
$2,813
Property Taxes
8%
$228
Home Insurance
7%
$192
HOA
3%
$78
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$712