Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.26% first-year return on $131k initial cash invested.
-22.26%
Cash On Cash
1.27%
Cap Rate
0.2
DSCR
$2,691
Rent
-$2,424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,691 income − $5,115 expenses = $2,424 out of pocket
Investment Breakdown
|
Purchase Price
$537k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$107k
Closing costs
1%
$5,366
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,691
Total Expenses
$5,115
Mortgage P&I
107%
$2,886
Property Taxes
23%
$620
Home Insurance
7%
$191
HOA
5%
$125
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$673