Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.47% first-year return on $132k initial cash invested.
-20.47%
Cash On Cash
1.38%
Cap Rate
0.23
DSCR
$3,138
Rent
-$2,251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,138 income − $5,389 expenses = $2,251 out of pocket
Investment Breakdown
|
Purchase Price
$543k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,428
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,138
Total Expenses
$5,389
Mortgage P&I
88%
$2,749
Property Taxes
27%
$843
Home Insurance
9%
$290
HOA
0%
$0
Property Management
15%
$471
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$784