Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.77% first-year return on $129k initial cash invested.
-21.77%
Cash On Cash
1.07%
Cap Rate
0.17
DSCR
$2,044
Rent
-$2,348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,044 income − $4,392 expenses = $2,348 out of pocket
Investment Breakdown
|
Purchase Price
$531k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,306
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,044
Total Expenses
$4,392
Mortgage P&I
134%
$2,741
Property Taxes
23%
$477
Home Insurance
9%
$192
HOA
0%
$0
Property Management
15%
$307
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$511