Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.78% first-year return on $131k initial cash invested.
-26.78%
Cash On Cash
-0.43%
Cap Rate
-0.07
DSCR
$1,932
Rent
-$2,921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,932 income − $4,853 expenses = $2,921 out of pocket
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,376
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,932
Total Expenses
$4,853
Mortgage P&I
137%
$2,653
Property Taxes
54%
$1,049
Home Insurance
10%
$192
HOA
2%
$32
Property Management
15%
$290
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$483