Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.83% first-year return on $131k initial cash invested.
-29.83%
Cash On Cash
-1.1%
Cap Rate
-0.18
DSCR
$710
Rent
-$3,252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$710 income − $3,962 expenses = $3,252 out of pocket
Investment Breakdown
|
Purchase Price
$537k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$107k
Closing costs
1%
$5,372
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$710
Total Expenses
$3,962
Mortgage P&I
385%
$2,733
Property Taxes
96%
$683
Home Insurance
29%
$206
HOA
0%
$0
Property Management
15%
$106
CapEx
4%
$28
Vacancy
0%
$0
Maintenance
4%
$28
Other
25%
$178