Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.81% first-year return on $131k initial cash invested.
-11.81%
Cash On Cash
3.45%
Cap Rate
0.58
DSCR
$4,175
Rent
-$1,285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,175 income − $5,460 expenses = $1,285 out of pocket
Investment Breakdown
|
Purchase Price
$536k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$107k
Closing costs
1%
$5,359
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,175
Total Expenses
$5,460
Mortgage P&I
64%
$2,657
Property Taxes
15%
$611
Home Insurance
5%
$188
HOA
0%
$0
Property Management
15%
$626
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,044