Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.19% first-year return on $129k initial cash invested.
-17.19%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$2,832
Rent
-$1,854
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,832 income − $4,686 expenses = $1,854 out of pocket
Investment Breakdown
|
Purchase Price
$531k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,306
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,832
Total Expenses
$4,686
Mortgage P&I
94%
$2,675
Property Taxes
8%
$236
Home Insurance
9%
$262
HOA
5%
$154
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$708