Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.94% first-year return on $131k initial cash invested.
-16.94%
Cash On Cash
2.19%
Cap Rate
0.36
DSCR
$2,768
Rent
-$1,853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,768 income − $4,621 expenses = $1,853 out of pocket
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,393
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,768
Total Expenses
$4,621
Mortgage P&I
98%
$2,725
Property Taxes
13%
$370
Home Insurance
7%
$191
HOA
0%
$6
Property Management
15%
$415
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$692