Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.58% first-year return on $130k initial cash invested.
-23.58%
Cash On Cash
0.42%
Cap Rate
0.07
DSCR
$1,552
Rent
-$2,555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,552 income − $4,107 expenses = $2,555 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%
$5,334
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,552
Total Expenses
$4,107
Mortgage P&I
173%
$2,678
Property Taxes
26%
$396
Home Insurance
12%
$188
HOA
6%
$100
Property Management
15%
$233
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$388