Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.38% first-year return on $130k initial cash invested.
-17.38%
Cash On Cash
1.9%
Cap Rate
0.32
DSCR
$2,178
Rent
-$1,879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,178 income − $4,057 expenses = $1,879 out of pocket
Investment Breakdown
|
Purchase Price
$532k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$106k
Closing costs
1%
$5,322
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,178
Total Expenses
$4,057
Mortgage P&I
121%
$2,633
Property Taxes
12%
$257
Home Insurance
6%
$122
HOA
0%
$0
Property Management
15%
$327
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$544