Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.05% first-year return on $131k initial cash invested.
-14.05%
Cash On Cash
2.85%
Cap Rate
0.47
DSCR
$2,818
Rent
-$1,533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,818 income − $4,351 expenses = $1,533 out of pocket
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,376
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,818
Total Expenses
$4,351
Mortgage P&I
96%
$2,697
Property Taxes
4%
$109
Home Insurance
7%
$192
HOA
0%
$0
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$704