Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.04% first-year return on $130k initial cash invested.
-13.04%
Cash On Cash
2.98%
Cap Rate
0.5
DSCR
$2,904
Rent
-$1,410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,904 income − $4,314 expenses = $1,410 out of pocket
Investment Breakdown
|
Purchase Price
$532k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$106k
Closing costs
1%
$5,322
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,904
Total Expenses
$4,314
Mortgage P&I
90%
$2,614
Property Taxes
4%
$114
Home Insurance
7%
$192
HOA
0%
$0
Property Management
15%
$436
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$726