Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.48% first-year return on $131k initial cash invested.
-17.48%
Cash On Cash
2.04%
Cap Rate
0.33
DSCR
$2,161
Rent
-$1,909
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,161 income − $4,070 expenses = $1,909 out of pocket
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,384
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,161
Total Expenses
$4,070
Mortgage P&I
127%
$2,740
Property Taxes
5%
$98
Home Insurance
9%
$196
HOA
0%
$0
Property Management
15%
$324
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$540