Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.5% first-year return on $130k initial cash invested.
-18.5%
Cash On Cash
1.8%
Cap Rate
0.3
DSCR
$3,370
Rent
-$2,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,370 income − $5,379 expenses = $2,009 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,348
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,370
Total Expenses
$5,379
Mortgage P&I
79%
$2,677
Property Taxes
26%
$888
Home Insurance
6%
$196
HOA
0%
$0
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$842