Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.53% first-year return on $130k initial cash invested.
-13.53%
Cash On Cash
3%
Cap Rate
0.5
DSCR
$3,537
Rent
-$1,465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,537 income − $5,002 expenses = $1,465 out of pocket
Investment Breakdown
|
Purchase Price
$533k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,537
Total Expenses
$5,002
Mortgage P&I
75%
$2,658
Property Taxes
13%
$465
Home Insurance
5%
$182
HOA
0%
$0
Property Management
15%
$531
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$884