Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.02% first-year return on $131k initial cash invested.
-21.02%
Cash On Cash
0.95%
Cap Rate
0.16
DSCR
$2,015
Rent
-$2,296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,015 income − $4,311 expenses = $2,296 out of pocket
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,384
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,015
Total Expenses
$4,311
Mortgage P&I
131%
$2,641
Property Taxes
25%
$510
Home Insurance
10%
$192
HOA
0%
$0
Property Management
15%
$302
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$504