Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.84% first-year return on $131k initial cash invested.
-20.84%
Cash On Cash
1.74%
Cap Rate
0.26
DSCR
$2,660
Rent
-$2,282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,660 income − $4,942 expenses = $2,282 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,399
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,660
Total Expenses
$4,942
Mortgage P&I
111%
$2,957
Property Taxes
20%
$520
Home Insurance
7%
$189
HOA
0%
$0
Property Management
15%
$399
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$665