Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.42% first-year return on $130k initial cash invested.
-11.42%
Cash On Cash
3.5%
Cap Rate
0.59
DSCR
$3,371
Rent
-$1,241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,371 income − $4,612 expenses = $1,241 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,350
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,371
Total Expenses
$4,612
Mortgage P&I
79%
$2,668
Property Taxes
4%
$138
Home Insurance
6%
$187
HOA
0%
$0
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$843