Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.97% first-year return on $131k initial cash invested.
-14.97%
Cash On Cash
2.65%
Cap Rate
0.44
DSCR
$3,379
Rent
-$1,628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,379 income − $5,007 expenses = $1,628 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
$3,379
Total Expenses
$5,007
Mortgage P&I
79%
$2,675
Property Taxes
15%
$518
Home Insurance
6%
$192
HOA
0%
$0
Property Management
15%
$507
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$845