Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.26% first-year return on $130k initial cash invested.
-10.26%
Cash On Cash
3.92%
Cap Rate
0.64
DSCR
$3,600
Rent
-$1,109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,600 income − $4,709 expenses = $1,109 out of pocket
Investment Breakdown
|
Purchase Price
$532k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$106k
Closing costs
1%
$5,318
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,600
Total Expenses
$4,709
Mortgage P&I
75%
$2,703
Property Taxes
2%
$86
Home Insurance
5%
$192
HOA
0%
$0
Property Management
15%
$540
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$900