Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.58% first-year return on $131k initial cash invested.
-12.58%
Cash On Cash
3.66%
Cap Rate
0.57
DSCR
$3,935
Rent
-$1,371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,935 income − $5,306 expenses = $1,371 out of pocket
Investment Breakdown
|
Purchase Price
$537k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$107k
Closing costs
1%
$5,368
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,935
Total Expenses
$5,306
Mortgage P&I
72%
$2,852
Property Taxes
10%
$375
Home Insurance
5%
$190
HOA
0%
$1
Property Management
15%
$590
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$984