Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.54% first-year return on $130k initial cash invested.
-9.54%
Cash On Cash
4.02%
Cap Rate
0.67
DSCR
$3,776
Rent
-$1,031
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,776 income − $4,807 expenses = $1,031 out of pocket
Investment Breakdown
|
Purchase Price
$532k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$106k
Closing costs
1%
$5,317
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,776
Total Expenses
$4,807
Mortgage P&I
71%
$2,662
Property Taxes
4%
$141
Home Insurance
5%
$192
HOA
0%
$0
Property Management
15%
$566
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$944