Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.42% first-year return on $129k initial cash invested.
-20.42%
Cash On Cash
1.24%
Cap Rate
0.21
DSCR
$2,706
Rent
-$2,200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,706 income − $4,906 expenses = $2,200 out of pocket
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,298
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,706
Total Expenses
$4,906
Mortgage P&I
98%
$2,640
Property Taxes
29%
$784
Home Insurance
7%
$184
HOA
0%
$0
Property Management
15%
$406
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676