Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.17% first-year return on $130k initial cash invested.
-27.17%
Cash On Cash
0.11%
Cap Rate
0.02
DSCR
$1,327
Rent
-$2,933
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,327 income − $4,260 expenses = $2,933 out of pocket
Investment Breakdown
|
Purchase Price
$531k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$106k
Closing costs
1%
$5,311
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,327
Total Expenses
$4,260
Mortgage P&I
221%
$2,927
Property Taxes
38%
$504
Home Insurance
14%
$192
HOA
0%
$0
Property Management
15%
$199
CapEx
4%
$53
Vacancy
0%
$0
Maintenance
4%
$53
Other
25%
$332