Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.71% first-year return on $131k initial cash invested.
-19.71%
Cash On Cash
1.68%
Cap Rate
0.27
DSCR
$2,522
Rent
-$2,157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,522 income − $4,679 expenses = $2,157 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,395
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,522
Total Expenses
$4,679
Mortgage P&I
112%
$2,812
Property Taxes
19%
$468
Home Insurance
7%
$189
HOA
0%
$0
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$630