Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.22% first-year return on $131k initial cash invested.
-17.22%
Cash On Cash
2.45%
Cap Rate
0.38
DSCR
$3,135
Rent
-$1,880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,135 income − $5,015 expenses = $1,880 out of pocket
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,383
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,135
Total Expenses
$5,015
Mortgage P&I
91%
$2,852
Property Taxes
15%
$468
Home Insurance
6%
$191
HOA
0%
$0
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$784