Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.4% first-year return on $131k initial cash invested.
-33.4%
Cash On Cash
-1.88%
Cap Rate
-0.3
DSCR
$788
Rent
-$3,642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$788 income − $4,430 expenses = $3,642 out of pocket
Investment Breakdown
|
Purchase Price
$537k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$107k
Closing costs
1%
$5,374
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$788
Total Expenses
$4,430
Mortgage P&I
351%
$2,769
Property Taxes
138%
$1,090
Home Insurance
24%
$192
HOA
0%
$0
Property Management
15%
$118
CapEx
4%
$32
Vacancy
0%
$0
Maintenance
4%
$32
Other
25%
$197