Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.37% first-year return on $130k initial cash invested.
-18.37%
Cash On Cash
1.58%
Cap Rate
0.27
DSCR
$2,694
Rent
-$1,995
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,694 income − $4,689 expenses = $1,995 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,350
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,694
Total Expenses
$4,689
Mortgage P&I
96%
$2,592
Property Taxes
15%
$416
Home Insurance
7%
$187
HOA
7%
$200
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$674