Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.43% first-year return on $131k initial cash invested.
-15.43%
Cash On Cash
2.46%
Cap Rate
0.41
DSCR
$3,052
Rent
-$1,681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,052 income − $4,733 expenses = $1,681 out of pocket
Investment Breakdown
|
Purchase Price
$537k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$107k
Closing costs
1%
$5,370
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,052
Total Expenses
$4,733
Mortgage P&I
87%
$2,661
Property Taxes
12%
$373
Home Insurance
6%
$189
HOA
1%
$45
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$763