Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.87% first-year return on $130k initial cash invested.
-23.87%
Cash On Cash
0.12%
Cap Rate
0.02
DSCR
$1,524
Rent
-$2,593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,524 income − $4,117 expenses = $2,593 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
$1,524
Total Expenses
$4,117
Mortgage P&I
170%
$2,586
Property Taxes
35%
$537
Home Insurance
13%
$201
HOA
4%
$61
Property Management
15%
$229
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$381