Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.33% first-year return on $130k initial cash invested.
-14.33%
Cash On Cash
2.83%
Cap Rate
0.47
DSCR
$3,242
Rent
-$1,550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,242 income − $4,792 expenses = $1,550 out of pocket
Investment Breakdown
|
Purchase Price
$532k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$106k
Closing costs
1%
$5,323
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,242
Total Expenses
$4,792
Mortgage P&I
83%
$2,677
Property Taxes
11%
$341
Home Insurance
6%
$187
HOA
1%
$31
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$810