Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.29% first-year return on $131k initial cash invested.
-12.29%
Cash On Cash
3.5%
Cap Rate
0.57
DSCR
$3,639
Rent
-$1,343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,639 income − $4,982 expenses = $1,343 out of pocket
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,389
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,639
Total Expenses
$4,982
Mortgage P&I
76%
$2,767
Property Taxes
6%
$213
Home Insurance
5%
$192
HOA
2%
$62
Property Management
15%
$546
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$910