Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.4% first-year return on $131k initial cash invested.
-22.4%
Cash On Cash
0.79%
Cap Rate
0.13
DSCR
$1,486
Rent
-$2,453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,486 income − $3,939 expenses = $2,453 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,400
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,486
Total Expenses
$3,939
Mortgage P&I
185%
$2,749
Property Taxes
19%
$288
Home Insurance
13%
$189
HOA
0%
$0
Property Management
15%
$223
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$372