Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.88% first-year return on $131k initial cash invested.
-17.88%
Cash On Cash
1.8%
Cap Rate
0.3
DSCR
$2,124
Rent
-$1,945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,124 income − $4,069 expenses = $1,945 out of pocket
Investment Breakdown
|
Purchase Price
$536k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$107k
Closing costs
1%
$5,360
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,124
Total Expenses
$4,069
Mortgage P&I
125%
$2,663
Property Taxes
9%
$198
Home Insurance
9%
$188
HOA
0%
$0
Property Management
15%
$319
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$531