Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.46% first-year return on $130k initial cash invested.
-9.46%
Cash On Cash
3.78%
Cap Rate
0.66
DSCR
$3,867
Rent
-$1,028
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,867 income − $4,895 expenses = $1,028 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,350
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,867
Total Expenses
$4,895
Mortgage P&I
66%
$2,560
Property Taxes
7%
$283
Home Insurance
5%
$187
HOA
0%
$8
Property Management
15%
$580
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$967