Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.68% first-year return on $131k initial cash invested.
-16.68%
Cash On Cash
2.23%
Cap Rate
0.37
DSCR
$2,898
Rent
-$1,824
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,898 income − $4,722 expenses = $1,824 out of pocket
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,391
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,898
Total Expenses
$4,722
Mortgage P&I
93%
$2,709
Property Taxes
15%
$435
Home Insurance
6%
$187
HOA
0%
$0
Property Management
15%
$435
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$724