Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.15% first-year return on $131k initial cash invested.
-22.15%
Cash On Cash
0.91%
Cap Rate
0.15
DSCR
$2,134
Rent
-$2,418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,134 income − $4,552 expenses = $2,418 out of pocket
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,380
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,134
Total Expenses
$4,552
Mortgage P&I
128%
$2,741
Property Taxes
28%
$599
Home Insurance
9%
$188
HOA
0%
$0
Property Management
15%
$320
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$534