Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.06% first-year return on $131k initial cash invested.
-12.06%
Cash On Cash
3.57%
Cap Rate
0.58
DSCR
$3,752
Rent
-$1,321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,752 income − $5,073 expenses = $1,321 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,404
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,752
Total Expenses
$5,073
Mortgage P&I
74%
$2,779
Property Taxes
7%
$244
Home Insurance
5%
$194
HOA
1%
$55
Property Management
15%
$563
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$938