Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.06% first-year return on $131k initial cash invested.
-22.06%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$1,660
Rent
-$2,411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,660 income − $4,071 expenses = $2,411 out of pocket
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,387
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,660
Total Expenses
$4,071
Mortgage P&I
157%
$2,611
Property Taxes
7%
$108
Home Insurance
12%
$192
HOA
22%
$364
Property Management
15%
$249
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$415