Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.4% first-year return on $136k initial cash invested.
-10.4%
Cash On Cash
3.69%
Cap Rate
0.62
DSCR
$3,894
Rent
-$1,181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,894 income − $5,075 expenses = $1,181 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$107k
Closing costs
1%
$5,347
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,894
Total Expenses
$5,075
Mortgage P&I
69%
$2,668
Property Taxes
7%
$281
Home Insurance
5%
$203
HOA
1%
$53
Property Management
15%
$584
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$974