Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.71% first-year return on $131k initial cash invested.
-18.71%
Cash On Cash
1.49%
Cap Rate
0.25
DSCR
$1,944
Rent
-$2,042
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,944 income − $3,986 expenses = $2,042 out of pocket
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,381
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,944
Total Expenses
$3,986
Mortgage P&I
135%
$2,633
Property Taxes
10%
$194
Home Insurance
10%
$192
HOA
2%
$33
Property Management
15%
$292
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$486