Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.63% first-year return on $131k initial cash invested.
-11.63%
Cash On Cash
3.58%
Cap Rate
0.59
DSCR
$3,563
Rent
-$1,266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,563 income − $4,829 expenses = $1,266 out of pocket
Investment Breakdown
|
Purchase Price
$536k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$107k
Closing costs
1%
$5,364
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,563
Total Expenses
$4,829
Mortgage P&I
76%
$2,722
Property Taxes
6%
$211
Home Insurance
5%
$185
HOA
0%
$0
Property Management
15%
$534
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$891