Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.6% first-year return on $130k initial cash invested.
-17.6%
Cash On Cash
1.72%
Cap Rate
0.3
DSCR
$2,062
Rent
-$1,912
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,062 income − $3,974 expenses = $1,912 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,350
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,062
Total Expenses
$3,974
Mortgage P&I
126%
$2,597
Property Taxes
9%
$189
Home Insurance
10%
$199
HOA
0%
$0
Property Management
15%
$309
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$516