Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.55% first-year return on $131k initial cash invested.
-22.55%
Cash On Cash
0.54%
Cap Rate
0.09
DSCR
$1,522
Rent
-$2,469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,522 income − $3,991 expenses = $2,469 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,399
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,522
Total Expenses
$3,991
Mortgage P&I
174%
$2,649
Property Taxes
19%
$293
Home Insurance
12%
$189
HOA
9%
$130
Property Management
15%
$228
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$380