Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.88% first-year return on $130k initial cash invested.
-14.88%
Cash On Cash
2.79%
Cap Rate
0.45
DSCR
$2,596
Rent
-$1,616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,596 income − $4,212 expenses = $1,616 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,596
Total Expenses
$4,212
Mortgage P&I
106%
$2,756
Property Taxes
1%
$23
Home Insurance
7%
$187
HOA
0%
$0
Property Management
15%
$389
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$649