Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.34% first-year return on $131k initial cash invested.
-16.34%
Cash On Cash
2.47%
Cap Rate
0.4
DSCR
$3,732
Rent
-$1,780
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,732 income − $5,512 expenses = $1,780 out of pocket
Investment Breakdown
|
Purchase Price
$537k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$107k
Closing costs
1%
$5,369
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,732
Total Expenses
$5,512
Mortgage P&I
73%
$2,734
Property Taxes
22%
$821
Home Insurance
4%
$166
HOA
0%
$0
Property Management
15%
$560
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$933