Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.77% first-year return on $130k initial cash invested.
-21.77%
Cash On Cash
0.91%
Cap Rate
0.15
DSCR
$2,404
Rent
-$2,364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,404 income − $4,768 expenses = $2,364 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,348
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,404
Total Expenses
$4,768
Mortgage P&I
111%
$2,675
Property Taxes
26%
$617
Home Insurance
8%
$192
HOA
5%
$130
Property Management
15%
$361
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$601