Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.79% first-year return on $131k initial cash invested.
-12.79%
Cash On Cash
3.26%
Cap Rate
0.54
DSCR
$3,501
Rent
-$1,398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,501 income − $4,899 expenses = $1,398 out of pocket
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,501
Total Expenses
$4,899
Mortgage P&I
78%
$2,721
Property Taxes
9%
$309
Home Insurance
5%
$189
HOA
0%
$0
Property Management
15%
$525
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$875