Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.78% first-year return on $130k initial cash invested.
-20.78%
Cash On Cash
1.1%
Cap Rate
0.18
DSCR
$2,374
Rent
-$2,251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,374 income − $4,625 expenses = $2,251 out of pocket
Investment Breakdown
|
Purchase Price
$533k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,332
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,374
Total Expenses
$4,625
Mortgage P&I
111%
$2,643
Property Taxes
27%
$650
Home Insurance
8%
$192
HOA
0%
$0
Property Management
15%
$356
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$594