Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.32% first-year return on $130k initial cash invested.
-22.32%
Cash On Cash
0.6%
Cap Rate
0.1
DSCR
$1,688
Rent
-$2,425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,688 income − $4,113 expenses = $2,425 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,351
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,688
Total Expenses
$4,113
Mortgage P&I
156%
$2,625
Property Taxes
29%
$486
Home Insurance
11%
$191
HOA
0%
$0
Property Management
15%
$253
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$422