Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.35% first-year return on $132k initial cash invested.
-20.35%
Cash On Cash
1.22%
Cap Rate
0.2
DSCR
$1,955
Rent
-$2,240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,955 income − $4,195 expenses = $2,240 out of pocket
Investment Breakdown
|
Purchase Price
$543k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,433
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,955
Total Expenses
$4,195
Mortgage P&I
139%
$2,715
Property Taxes
15%
$297
Home Insurance
13%
$245
HOA
0%
$0
Property Management
15%
$293
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$489