Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.32% first-year return on $131k initial cash invested.
-26.32%
Cash On Cash
-0.55%
Cap Rate
-0.1
DSCR
$892
Rent
-$2,868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$892 income − $3,760 expenses = $2,868 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
$892
Total Expenses
$3,760
Mortgage P&I
290%
$2,586
Property Taxes
61%
$544
Home Insurance
23%
$201
HOA
0%
$0
Property Management
15%
$134
CapEx
4%
$36
Vacancy
0%
$0
Maintenance
4%
$36
Other
25%
$223