Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.66% first-year return on $130k initial cash invested.
-13.66%
Cash On Cash
3.02%
Cap Rate
0.5
DSCR
$3,653
Rent
-$1,483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,653 income − $5,136 expenses = $1,483 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,348
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,653
Total Expenses
$5,136
Mortgage P&I
73%
$2,681
Property Taxes
14%
$494
Home Insurance
5%
$187
HOA
1%
$21
Property Management
15%
$548
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$913