Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.64% first-year return on $130k initial cash invested.
-18.64%
Cash On Cash
1.67%
Cap Rate
0.28
DSCR
$2,848
Rent
-$2,012
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,848 income − $4,860 expenses = $2,012 out of pocket
Investment Breakdown
|
Purchase Price
$531k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$106k
Closing costs
1%
$5,312
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,848
Total Expenses
$4,860
Mortgage P&I
93%
$2,636
Property Taxes
12%
$349
Home Insurance
8%
$228
HOA
10%
$280
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$712