Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.49% first-year return on $130k initial cash invested.
-18.49%
Cash On Cash
2.31%
Cap Rate
0.35
DSCR
$2,614
Rent
-$1,996
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,614 income − $4,610 expenses = $1,996 out of pocket
Investment Breakdown
|
Purchase Price
$531k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$106k
Closing costs
1%
$5,313
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,614
Total Expenses
$4,610
Mortgage P&I
111%
$2,913
Property Taxes
10%
$249
Home Insurance
7%
$192
HOA
0%
$0
Property Management
15%
$392
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$654