Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.24% first-year return on $130k initial cash invested.
-18.24%
Cash On Cash
2.14%
Cap Rate
0.34
DSCR
$2,276
Rent
-$1,971
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,276 income − $4,247 expenses = $1,971 out of pocket
Investment Breakdown
|
Purchase Price
$532k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$106k
Closing costs
1%
$5,318
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,276
Total Expenses
$4,247
Mortgage P&I
124%
$2,828
Property Taxes
6%
$138
Home Insurance
8%
$189
HOA
0%
$0
Property Management
15%
$341
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$569