Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.69% first-year return on $130k initial cash invested.
-18.69%
Cash On Cash
1.92%
Cap Rate
0.31
DSCR
$3,576
Rent
-$2,017
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,576 income − $5,593 expenses = $2,017 out of pocket
Investment Breakdown
|
Purchase Price
$531k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$106k
Closing costs
1%
$5,311
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,576
Total Expenses
$5,593
Mortgage P&I
76%
$2,723
Property Taxes
26%
$940
Home Insurance
5%
$191
HOA
1%
$23
Property Management
15%
$536
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$894