Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.04% first-year return on $130k initial cash invested.
-18.04%
Cash On Cash
1.76%
Cap Rate
0.3
DSCR
$2,632
Rent
-$1,956
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,632 income − $4,588 expenses = $1,956 out of pocket
Investment Breakdown
|
Purchase Price
$534k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,339
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,632
Total Expenses
$4,588
Mortgage P&I
100%
$2,634
Property Taxes
19%
$500
Home Insurance
7%
$191
HOA
0%
$0
Property Management
15%
$395
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$658