Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.79% first-year return on $131k initial cash invested.
-14.79%
Cash On Cash
2.56%
Cap Rate
0.43
DSCR
$2,997
Rent
-$1,614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,997 income − $4,611 expenses = $1,614 out of pocket
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,378
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,997
Total Expenses
$4,611
Mortgage P&I
88%
$2,640
Property Taxes
11%
$340
Home Insurance
6%
$192
HOA
0%
$0
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$749