Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.89% first-year return on $130k initial cash invested.
-17.89%
Cash On Cash
1.85%
Cap Rate
0.31
DSCR
$2,380
Rent
-$1,943
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,380 income − $4,323 expenses = $1,943 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,350
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,380
Total Expenses
$4,323
Mortgage P&I
112%
$2,672
Property Taxes
14%
$322
Home Insurance
8%
$187
HOA
0%
$0
Property Management
15%
$357
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$595