Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.07% first-year return on $131k initial cash invested.
-15.07%
Cash On Cash
2.6%
Cap Rate
0.43
DSCR
$2,617
Rent
-$1,650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,617 income − $4,267 expenses = $1,650 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,399
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,617
Total Expenses
$4,267
Mortgage P&I
104%
$2,713
Property Taxes
4%
$108
Home Insurance
7%
$189
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$654