Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.31% first-year return on $130k initial cash invested.
-23.31%
Cash On Cash
0.36%
Cap Rate
0.06
DSCR
$1,713
Rent
-$2,519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,713 income − $4,232 expenses = $2,519 out of pocket
Investment Breakdown
|
Purchase Price
$532k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$106k
Closing costs
1%
$5,319
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,713
Total Expenses
$4,232
Mortgage P&I
152%
$2,608
Property Taxes
36%
$612
Home Insurance
11%
$189
HOA
0%
$0
Property Management
15%
$257
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$428