Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.49% first-year return on $130k initial cash invested.
-20.49%
Cash On Cash
1.89%
Cap Rate
0.29
DSCR
$2,985
Rent
-$2,227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,985 income − $5,212 expenses = $2,227 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,353
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,985
Total Expenses
$5,212
Mortgage P&I
99%
$2,951
Property Taxes
16%
$475
Home Insurance
6%
$189
HOA
6%
$165
Property Management
15%
$448
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$746