Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.3% first-year return on $131k initial cash invested.
-18.3%
Cash On Cash
1.9%
Cap Rate
0.31
DSCR
$2,857
Rent
-$2,005
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,857 income − $4,862 expenses = $2,005 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,403
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,857
Total Expenses
$4,862
Mortgage P&I
96%
$2,748
Property Taxes
19%
$551
Home Insurance
7%
$192
HOA
0%
$0
Property Management
15%
$429
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$714