Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.14% first-year return on $129k initial cash invested.
-19.14%
Cash On Cash
1.5%
Cap Rate
0.25
DSCR
$2,395
Rent
-$2,062
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,395 income − $4,457 expenses = $2,062 out of pocket
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,300
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,395
Total Expenses
$4,457
Mortgage P&I
110%
$2,629
Property Taxes
21%
$492
Home Insurance
8%
$186
HOA
0%
$0
Property Management
15%
$359
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$599