Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.73% first-year return on $130k initial cash invested.
-25.73%
Cash On Cash
-0.11%
Cap Rate
-0.02
DSCR
$1,239
Rent
-$2,788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,239 income − $4,027 expenses = $2,788 out of pocket
Investment Breakdown
|
Purchase Price
$534k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,335
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,239
Total Expenses
$4,027
Mortgage P&I
217%
$2,689
Property Taxes
30%
$368
Home Insurance
14%
$175
HOA
16%
$199
Property Management
15%
$186
CapEx
4%
$50
Vacancy
0%
$0
Maintenance
4%
$50
Other
25%
$310