Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.37% first-year return on $131k initial cash invested.
-25.37%
Cash On Cash
-0.24%
Cap Rate
-0.04
DSCR
$767
Rent
-$2,770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$767 income − $3,537 expenses = $2,770 out of pocket
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,383
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$767
Total Expenses
$3,537
Mortgage P&I
343%
$2,633
Property Taxes
47%
$360
Home Insurance
23%
$175
HOA
0%
$0
Property Management
15%
$115
CapEx
4%
$31
Vacancy
0%
$0
Maintenance
4%
$31
Other
25%
$192