Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.43% first-year return on $131k initial cash invested.
-25.43%
Cash On Cash
-0.32%
Cap Rate
-0.05
DSCR
$1,077
Rent
-$2,771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,077 income − $3,848 expenses = $2,771 out of pocket
Investment Breakdown
|
Purchase Price
$537k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$107k
Closing costs
1%
$5,370
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,077
Total Expenses
$3,848
Mortgage P&I
240%
$2,586
Property Taxes
51%
$544
Home Insurance
19%
$201
HOA
0%
$0
Property Management
15%
$162
CapEx
4%
$43
Vacancy
0%
$0
Maintenance
4%
$43
Other
25%
$269