Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.64% first-year return on $130k initial cash invested.
-7.64%
Cash On Cash
4.49%
Cap Rate
0.75
DSCR
$4,427
Rent
-$825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,427 income − $5,252 expenses = $825 out of pocket
Investment Breakdown
|
Purchase Price
$531k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$106k
Closing costs
1%
$5,313
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,427
Total Expenses
$5,252
Mortgage P&I
60%
$2,638
Property Taxes
6%
$271
Home Insurance
4%
$189
HOA
1%
$29
Property Management
15%
$664
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,107