Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.56% first-year return on $131k initial cash invested.
-11.56%
Cash On Cash
3.4%
Cap Rate
0.58
DSCR
$3,708
Rent
-$1,266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,708 income − $4,974 expenses = $1,266 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,400
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,708
Total Expenses
$4,974
Mortgage P&I
71%
$2,646
Property Taxes
9%
$335
Home Insurance
5%
$189
HOA
1%
$25
Property Management
15%
$556
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$927