Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.75% first-year return on $132k initial cash invested.
-25.75%
Cash On Cash
0%
Cap Rate
0
DSCR
$2,002
Rent
-$2,825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,002 income − $4,827 expenses = $2,825 out of pocket
Investment Breakdown
|
Purchase Price
$541k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,412
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,002
Total Expenses
$4,827
Mortgage P&I
137%
$2,746
Property Taxes
23%
$465
Home Insurance
9%
$189
HOA
23%
$467
Property Management
15%
$300
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$500