Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.85% first-year return on $130k initial cash invested.
-9.85%
Cash On Cash
3.92%
Cap Rate
0.66
DSCR
$4,053
Rent
-$1,064
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,053 income − $5,117 expenses = $1,064 out of pocket
Investment Breakdown
|
Purchase Price
$532k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$106k
Closing costs
1%
$5,315
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,053
Total Expenses
$5,117
Mortgage P&I
65%
$2,639
Property Taxes
8%
$334
Home Insurance
5%
$199
HOA
0%
$0
Property Management
15%
$608
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,013