Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.71% first-year return on $129k initial cash invested.
-17.71%
Cash On Cash
1.71%
Cap Rate
0.29
DSCR
$2,331
Rent
-$1,908
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,331 income − $4,239 expenses = $1,908 out of pocket
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,300
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,331
Total Expenses
$4,239
Mortgage P&I
110%
$2,569
Property Taxes
16%
$365
Home Insurance
8%
$186
HOA
0%
$0
Property Management
15%
$350
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$583