Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.01% first-year return on $131k initial cash invested.
-17.01%
Cash On Cash
2.19%
Cap Rate
0.36
DSCR
$3,370
Rent
-$1,860
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,370 income − $5,230 expenses = $1,860 out of pocket
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,391
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,370
Total Expenses
$5,230
Mortgage P&I
80%
$2,709
Property Taxes
21%
$714
Home Insurance
6%
$189
HOA
0%
$0
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$842