Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.33% first-year return on $130k initial cash invested.
-20.33%
Cash On Cash
1.79%
Cap Rate
0.27
DSCR
$2,611
Rent
-$2,205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,611 income − $4,816 expenses = $2,205 out of pocket
Investment Breakdown
|
Purchase Price
$534k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,342
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,611
Total Expenses
$4,816
Mortgage P&I
111%
$2,897
Property Taxes
18%
$477
Home Insurance
7%
$189
HOA
0%
$0
Property Management
15%
$392
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$653