Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.65% first-year return on $130k initial cash invested.
-13.65%
Cash On Cash
2.93%
Cap Rate
0.49
DSCR
$3,216
Rent
-$1,483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,216 income − $4,699 expenses = $1,483 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,353
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,216
Total Expenses
$4,699
Mortgage P&I
83%
$2,660
Property Taxes
9%
$303
Home Insurance
6%
$192
HOA
0%
$0
Property Management
15%
$482
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$804