Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.87% first-year return on $131k initial cash invested.
-21.87%
Cash On Cash
0.86%
Cap Rate
0.14
DSCR
$2,173
Rent
-$2,388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,173 income − $4,561 expenses = $2,388 out of pocket
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,381
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,173
Total Expenses
$4,561
Mortgage P&I
124%
$2,686
Property Taxes
21%
$449
Home Insurance
9%
$192
HOA
9%
$191
Property Management
15%
$326
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$543