Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.04% first-year return on $131k initial cash invested.
-14.04%
Cash On Cash
2.98%
Cap Rate
0.5
DSCR
$4,296
Rent
-$1,528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,296 income − $5,824 expenses = $1,528 out of pocket
Investment Breakdown
|
Purchase Price
$536k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$107k
Closing costs
1%
$5,362
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,296
Total Expenses
$5,824
Mortgage P&I
63%
$2,686
Property Taxes
19%
$796
Home Insurance
4%
$192
HOA
2%
$88
Property Management
15%
$644
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,074