Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.79% first-year return on $131k initial cash invested.
-13.79%
Cash On Cash
3.02%
Cap Rate
0.5
DSCR
$3,402
Rent
-$1,505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,402 income − $4,907 expenses = $1,505 out of pocket
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,381
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,402
Total Expenses
$4,907
Mortgage P&I
80%
$2,722
Property Taxes
10%
$336
Home Insurance
6%
$195
HOA
1%
$22
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$850