Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.32% first-year return on $129k initial cash invested.
-30.32%
Cash On Cash
-1.34%
Cap Rate
-0.22
DSCR
$682
Rent
-$3,268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$682 income − $3,950 expenses = $3,268 out of pocket
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,302
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$682
Total Expenses
$3,950
Mortgage P&I
389%
$2,651
Property Taxes
106%
$726
Home Insurance
31%
$214
HOA
5%
$33
Property Management
15%
$102
CapEx
4%
$27
Vacancy
0%
$0
Maintenance
4%
$27
Other
25%
$170