Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.74% first-year return on $129k initial cash invested.
-17.74%
Cash On Cash
1.87%
Cap Rate
0.31
DSCR
$2,262
Rent
-$1,912
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,262 income − $4,174 expenses = $1,912 out of pocket
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,300
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,262
Total Expenses
$4,174
Mortgage P&I
117%
$2,649
Property Taxes
8%
$188
Home Insurance
8%
$186
HOA
3%
$66
Property Management
15%
$339
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$566