Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.76% first-year return on $130k initial cash invested.
-9.76%
Cash On Cash
3.84%
Cap Rate
0.65
DSCR
$3,737
Rent
-$1,057
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,737 income − $4,794 expenses = $1,057 out of pocket
Investment Breakdown
|
Purchase Price
$533k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,333
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,737
Total Expenses
$4,794
Mortgage P&I
70%
$2,613
Property Taxes
5%
$181
Home Insurance
5%
$192
HOA
0%
$15
Property Management
15%
$561
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$934