Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.09% first-year return on $131k initial cash invested.
-22.09%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$1,889
Rent
-$2,403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,889 income − $4,292 expenses = $2,403 out of pocket
Investment Breakdown
|
Purchase Price
$536k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$107k
Closing costs
1%
$5,359
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,889
Total Expenses
$4,292
Mortgage P&I
142%
$2,675
Property Taxes
27%
$518
Home Insurance
10%
$192
HOA
0%
$0
Property Management
15%
$283
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$472