Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.56% first-year return on $131k initial cash invested.
-24.56%
Cash On Cash
0.42%
Cap Rate
0.07
DSCR
$2,274
Rent
-$2,688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,274 income − $4,962 expenses = $2,688 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,398
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,274
Total Expenses
$4,962
Mortgage P&I
123%
$2,787
Property Taxes
24%
$546
Home Insurance
9%
$196
HOA
15%
$342
Property Management
15%
$341
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$568