Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.15% first-year return on $131k initial cash invested.
-19.15%
Cash On Cash
1.77%
Cap Rate
0.28
DSCR
$2,424
Rent
-$2,085
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,424 income − $4,509 expenses = $2,085 out of pocket
Investment Breakdown
|
Purchase Price
$536k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$107k
Closing costs
1%
$5,364
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,424
Total Expenses
$4,509
Mortgage P&I
115%
$2,777
Property Taxes
16%
$376
Home Insurance
8%
$192
HOA
0%
$0
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$606