Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.05% first-year return on $131k initial cash invested.
-11.05%
Cash On Cash
3.4%
Cap Rate
0.59
DSCR
$3,296
Rent
-$1,208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,296 income − $4,504 expenses = $1,208 out of pocket
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,388
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,296
Total Expenses
$4,504
Mortgage P&I
79%
$2,601
Property Taxes
4%
$129
Home Insurance
6%
$192
HOA
0%
$0
Property Management
15%
$494
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$824