Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.75% first-year return on $129k initial cash invested.
-23.75%
Cash On Cash
0.32%
Cap Rate
0.05
DSCR
$1,180
Rent
-$2,561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,180 income − $3,741 expenses = $2,561 out of pocket
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,304
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,180
Total Expenses
$3,741
Mortgage P&I
225%
$2,657
Property Taxes
28%
$326
Home Insurance
16%
$192
HOA
0%
$0
Property Management
15%
$177
CapEx
4%
$47
Vacancy
0%
$0
Maintenance
4%
$47
Other
25%
$295