Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.72% first-year return on $129k initial cash invested.
-19.72%
Cash On Cash
1.13%
Cap Rate
0.2
DSCR
$2,302
Rent
-$2,125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,302 income − $4,427 expenses = $2,125 out of pocket
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,300
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,302
Total Expenses
$4,427
Mortgage P&I
110%
$2,531
Property Taxes
26%
$602
Home Insurance
8%
$189
HOA
0%
$0
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$576