Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.57% first-year return on $130k initial cash invested.
-19.57%
Cash On Cash
1.56%
Cap Rate
0.25
DSCR
$2,128
Rent
-$2,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,128 income − $4,255 expenses = $2,127 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,354
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,128
Total Expenses
$4,255
Mortgage P&I
129%
$2,736
Property Taxes
14%
$306
Home Insurance
9%
$192
HOA
0%
$0
Property Management
15%
$319
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$532