Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.73% first-year return on $131k initial cash invested.
-14.73%
Cash On Cash
2.73%
Cap Rate
0.46
DSCR
$3,781
Rent
-$1,613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,781 income − $5,394 expenses = $1,613 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,401
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,781
Total Expenses
$5,394
Mortgage P&I
71%
$2,689
Property Taxes
18%
$699
Home Insurance
5%
$192
HOA
0%
$0
Property Management
15%
$567
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$945