Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.01% first-year return on $130k initial cash invested.
-25.01%
Cash On Cash
0.16%
Cap Rate
0.03
DSCR
$2,146
Rent
-$2,704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,146 income − $4,850 expenses = $2,704 out of pocket
Investment Breakdown
|
Purchase Price
$532k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$106k
Closing costs
1%
$5,321
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,146
Total Expenses
$4,850
Mortgage P&I
125%
$2,691
Property Taxes
44%
$945
Home Insurance
9%
$184
HOA
0%
$0
Property Management
15%
$322
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$536