Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.76% first-year return on $130k initial cash invested.
-23.76%
Cash On Cash
0.93%
Cap Rate
0.14
DSCR
$2,332
Rent
-$2,578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,332 income − $4,910 expenses = $2,578 out of pocket
Investment Breakdown
|
Purchase Price
$534k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,343
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,332
Total Expenses
$4,910
Mortgage P&I
124%
$2,897
Property Taxes
30%
$702
Home Insurance
8%
$192
HOA
0%
$0
Property Management
15%
$350
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$583