Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.43% first-year return on $131k initial cash invested.
-23.43%
Cash On Cash
0.19%
Cap Rate
0.03
DSCR
$1,338
Rent
-$2,556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,338 income − $3,894 expenses = $2,556 out of pocket
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,376
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,338
Total Expenses
$3,894
Mortgage P&I
194%
$2,589
Property Taxes
35%
$470
Home Insurance
14%
$192
HOA
0%
$0
Property Management
15%
$201
CapEx
4%
$54
Vacancy
0%
$0
Maintenance
4%
$54
Other
25%
$334