Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.35% first-year return on $131k initial cash invested.
-26.35%
Cash On Cash
0.22%
Cap Rate
0.03
DSCR
$1,655
Rent
-$2,868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,655 income − $4,523 expenses = $2,868 out of pocket
Investment Breakdown
|
Purchase Price
$536k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$107k
Closing costs
1%
$5,362
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,655
Total Expenses
$4,523
Mortgage P&I
175%
$2,901
Property Taxes
37%
$609
Home Insurance
13%
$219
HOA
0%
$0
Property Management
15%
$248
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$414