Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.2% first-year return on $130k initial cash invested.
-23.2%
Cash On Cash
0.3%
Cap Rate
0.05
DSCR
$1,665
Rent
-$2,520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,665 income − $4,185 expenses = $2,520 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%
$5,351
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,665
Total Expenses
$4,185
Mortgage P&I
155%
$2,586
Property Taxes
32%
$537
Home Insurance
12%
$201
HOA
4%
$61
Property Management
15%
$250
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$416