Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.65% first-year return on $129k initial cash invested.
-18.65%
Cash On Cash
1.6%
Cap Rate
0.27
DSCR
$2,636
Rent
-$2,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,636 income − $4,645 expenses = $2,009 out of pocket
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,299
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,636
Total Expenses
$4,645
Mortgage P&I
99%
$2,610
Property Taxes
22%
$585
Home Insurance
7%
$186
HOA
0%
$0
Property Management
15%
$395
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$659