Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.03% first-year return on $130k initial cash invested.
-19.03%
Cash On Cash
1.93%
Cap Rate
0.3
DSCR
$2,113
Rent
-$2,057
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,113 income − $4,170 expenses = $2,057 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
$2,113
Total Expenses
$4,170
Mortgage P&I
134%
$2,828
Property Taxes
7%
$138
Home Insurance
9%
$189
HOA
0%
$0
Property Management
15%
$317
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$528