Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.45% first-year return on $130k initial cash invested.
-17.45%
Cash On Cash
2.06%
Cap Rate
0.34
DSCR
$2,583
Rent
-$1,894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,583 income − $4,477 expenses = $1,894 out of pocket
Investment Breakdown
|
Purchase Price
$534k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,344
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,583
Total Expenses
$4,477
Mortgage P&I
105%
$2,709
Property Taxes
13%
$337
Home Insurance
7%
$192
HOA
0%
$0
Property Management
15%
$387
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$646