Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.95% first-year return on $132k initial cash invested.
-16.95%
Cash On Cash
2.33%
Cap Rate
0.38
DSCR
$3,127
Rent
-$1,865
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,127 income − $4,992 expenses = $1,865 out of pocket
Investment Breakdown
|
Purchase Price
$543k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,431
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,127
Total Expenses
$4,992
Mortgage P&I
89%
$2,794
Property Taxes
16%
$508
Home Insurance
6%
$189
HOA
0%
$0
Property Management
15%
$469
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$782