Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.09% first-year return on $130k initial cash invested.
-21.09%
Cash On Cash
1.18%
Cap Rate
0.19
DSCR
$2,005
Rent
-$2,281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,005 income − $4,286 expenses = $2,281 out of pocket
Investment Breakdown
|
Purchase Price
$532k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$106k
Closing costs
1%
$5,324
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,005
Total Expenses
$4,286
Mortgage P&I
136%
$2,724
Property Taxes
21%
$413
Home Insurance
9%
$187
HOA
0%
$0
Property Management
15%
$301
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$501