Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.93% first-year return on $130k initial cash invested.
-18.93%
Cash On Cash
1.5%
Cap Rate
0.25
DSCR
$1,984
Rent
-$2,046
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,984 income − $4,030 expenses = $2,046 out of pocket
Investment Breakdown
|
Purchase Price
$532k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$106k
Closing costs
1%
$5,318
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,984
Total Expenses
$4,030
Mortgage P&I
133%
$2,633
Property Taxes
13%
$251
Home Insurance
10%
$194
HOA
0%
$0
Property Management
15%
$298
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$496