Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.04% first-year return on $131k initial cash invested.
-18.04%
Cash On Cash
1.81%
Cap Rate
0.3
DSCR
$2,586
Rent
-$1,966
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,586 income − $4,552 expenses = $1,966 out of pocket
Investment Breakdown
|
Purchase Price
$537k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$107k
Closing costs
1%
$5,369
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,586
Total Expenses
$4,552
Mortgage P&I
103%
$2,674
Property Taxes
18%
$454
Home Insurance
7%
$184
HOA
0%
$0
Property Management
15%
$388
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$646