Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.93% first-year return on $131k initial cash invested.
-18.93%
Cash On Cash
1.82%
Cap Rate
0.29
DSCR
$2,469
Rent
-$2,061
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,469 income − $4,530 expenses = $2,061 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
$2,469
Total Expenses
$4,530
Mortgage P&I
112%
$2,777
Property Taxes
15%
$376
Home Insurance
8%
$192
HOA
0%
$0
Property Management
15%
$370
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$617