Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.59% first-year return on $131k initial cash invested.
-27.59%
Cash On Cash
-0.61%
Cap Rate
-0.1
DSCR
$1,579
Rent
-$3,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,579 income − $4,597 expenses = $3,018 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
$1,579
Total Expenses
$4,597
Mortgage P&I
170%
$2,680
Property Taxes
61%
$967
Home Insurance
12%
$192
HOA
0%
$0
Property Management
15%
$237
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$395