Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.09% first-year return on $132k initial cash invested.
-22.09%
Cash On Cash
0.75%
Cap Rate
0.13
DSCR
$1,794
Rent
-$2,422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,794 income − $4,216 expenses = $2,422 out of pocket
Investment Breakdown
|
Purchase Price
$541k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,407
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,794
Total Expenses
$4,216
Mortgage P&I
150%
$2,688
Property Taxes
27%
$476
Home Insurance
11%
$191
HOA
0%
$0
Property Management
15%
$269
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$448