Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.29% first-year return on $130k initial cash invested.
-12.29%
Cash On Cash
3.36%
Cap Rate
0.56
DSCR
$3,858
Rent
-$1,330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,858 income − $5,188 expenses = $1,330 out of pocket
Investment Breakdown
|
Purchase Price
$533k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,326
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,858
Total Expenses
$5,188
Mortgage P&I
69%
$2,667
Property Taxes
12%
$481
Home Insurance
5%
$189
HOA
0%
$0
Property Management
15%
$579
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$964