Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.96% first-year return on $131k initial cash invested.
-16.96%
Cash On Cash
2.27%
Cap Rate
0.37
DSCR
$2,948
Rent
-$1,852
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,948 income − $4,800 expenses = $1,852 out of pocket
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,383
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,948
Total Expenses
$4,800
Mortgage P&I
93%
$2,751
Property Taxes
14%
$424
Home Insurance
7%
$210
HOA
0%
$0
Property Management
15%
$442
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$737