Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.53% first-year return on $131k initial cash invested.
-14.53%
Cash On Cash
2.82%
Cap Rate
0.47
DSCR
$3,837
Rent
-$1,588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,837 income − $5,425 expenses = $1,588 out of pocket
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,388
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,837
Total Expenses
$5,425
Mortgage P&I
70%
$2,700
Property Taxes
18%
$692
Home Insurance
5%
$192
HOA
0%
$0
Property Management
15%
$576
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$959