Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.11% first-year return on $130k initial cash invested.
-16.11%
Cash On Cash
2.68%
Cap Rate
0.43
DSCR
$3,856
Rent
-$1,752
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,856 income − $5,608 expenses = $1,752 out of pocket
Investment Breakdown
|
Purchase Price
$536k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,356
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,856
Total Expenses
$5,608
Mortgage P&I
72%
$2,794
Property Taxes
19%
$721
Home Insurance
5%
$201
HOA
1%
$42
Property Management
15%
$578
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$964