Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.09% first-year return on $131k initial cash invested.
-22.09%
Cash On Cash
0.8%
Cap Rate
0.13
DSCR
$2,127
Rent
-$2,412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,127 income − $4,539 expenses = $2,412 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
$2,127
Total Expenses
$4,539
Mortgage P&I
126%
$2,686
Property Taxes
21%
$449
Home Insurance
9%
$192
HOA
9%
$191
Property Management
15%
$319
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$532