Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.88% first-year return on $131k initial cash invested.
-26.88%
Cash On Cash
-0.42%
Cap Rate
-0.07
DSCR
$1,728
Rent
-$2,940
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,728 income − $4,668 expenses = $2,940 out of pocket
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,394
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,728
Total Expenses
$4,668
Mortgage P&I
155%
$2,680
Property Taxes
56%
$967
Home Insurance
11%
$192
HOA
0%
$0
Property Management
15%
$259
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$432