Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.5% first-year return on $131k initial cash invested.
-9.5%
Cash On Cash
4.06%
Cap Rate
0.67
DSCR
$3,789
Rent
-$1,040
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,789 income − $4,829 expenses = $1,040 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
$3,789
Total Expenses
$4,829
Mortgage P&I
72%
$2,713
Property Taxes
3%
$108
Home Insurance
5%
$189
HOA
0%
$0
Property Management
15%
$568
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$947