Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.86% first-year return on $130k initial cash invested.
-16.86%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$2,360
Rent
-$1,828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,360 income − $4,188 expenses = $1,828 out of pocket
Investment Breakdown
|
Purchase Price
$534k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,340
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,360
Total Expenses
$4,188
Mortgage P&I
113%
$2,674
Property Taxes
8%
$191
Home Insurance
8%
$191
HOA
0%
$0
Property Management
15%
$354
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$590