Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28% first-year return on $130k initial cash invested.
-28%
Cash On Cash
-0.62%
Cap Rate
-0.1
DSCR
$1,703
Rent
-$3,026
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,703 income − $4,729 expenses = $3,026 out of pocket
Investment Breakdown
|
Purchase Price
$532k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$106k
Closing costs
1%
$5,319
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,703
Total Expenses
$4,729
Mortgage P&I
158%
$2,684
Property Taxes
53%
$904
Home Insurance
11%
$189
HOA
8%
$135
Property Management
15%
$255
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$426