Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.07% first-year return on $130k initial cash invested.
-24.07%
Cash On Cash
0.29%
Cap Rate
0.05
DSCR
$1,450
Rent
-$2,608
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,450 income − $4,058 expenses = $2,608 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
$1,450
Total Expenses
$4,058
Mortgage P&I
185%
$2,678
Property Taxes
27%
$396
Home Insurance
13%
$188
HOA
7%
$100
Property Management
15%
$218
CapEx
4%
$58
Vacancy
0%
$0
Maintenance
4%
$58
Other
25%
$362