Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.07% first-year return on $129k initial cash invested.
-22.07%
Cash On Cash
0.73%
Cap Rate
0.12
DSCR
$2,402
Rent
-$2,379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,402 income − $4,781 expenses = $2,379 out of pocket
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,303
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,402
Total Expenses
$4,781
Mortgage P&I
108%
$2,604
Property Taxes
35%
$838
Home Insurance
8%
$187
HOA
0%
$0
Property Management
15%
$360
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$600