Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.14% first-year return on $129k initial cash invested.
-18.14%
Cash On Cash
1.89%
Cap Rate
0.31
DSCR
$2,245
Rent
-$1,955
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,245 income − $4,200 expenses = $1,955 out of pocket
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,300
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,245
Total Expenses
$4,200
Mortgage P&I
120%
$2,699
Property Taxes
10%
$217
Home Insurance
8%
$186
HOA
1%
$20
Property Management
15%
$337
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$561