Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.18% first-year return on $130k initial cash invested.
-17.18%
Cash On Cash
1.92%
Cap Rate
0.33
DSCR
$2,512
Rent
-$1,861
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,512 income − $4,373 expenses = $1,861 out of pocket
Investment Breakdown
|
Purchase Price
$533k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,512
Total Expenses
$4,373
Mortgage P&I
104%
$2,613
Property Taxes
15%
$380
Home Insurance
7%
$175
HOA
0%
$0
Property Management
15%
$377
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$628