Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.53% first-year return on $130k initial cash invested.
-19.53%
Cash On Cash
1.66%
Cap Rate
0.27
DSCR
$2,991
Rent
-$2,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,991 income − $5,103 expenses = $2,112 out of pocket
Investment Breakdown
|
Purchase Price
$532k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$106k
Closing costs
1%
$5,323
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,991
Total Expenses
$5,103
Mortgage P&I
91%
$2,729
Property Taxes
25%
$745
Home Insurance
6%
$192
HOA
0%
$0
Property Management
15%
$449
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$748