Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.26% first-year return on $131k initial cash invested.
-16.26%
Cash On Cash
2.13%
Cap Rate
0.36
DSCR
$2,557
Rent
-$1,778
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,557 income − $4,335 expenses = $1,778 out of pocket
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,390
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,557
Total Expenses
$4,335
Mortgage P&I
103%
$2,633
Property Taxes
11%
$286
Home Insurance
7%
$189
HOA
0%
$0
Property Management
15%
$384
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$639