Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.47% first-year return on $131k initial cash invested.
-17.47%
Cash On Cash
2.17%
Cap Rate
0.35
DSCR
$2,665
Rent
-$1,911
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,665 income − $4,576 expenses = $1,911 out of pocket
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,392
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,665
Total Expenses
$4,576
Mortgage P&I
104%
$2,778
Property Taxes
12%
$326
Home Insurance
7%
$192
HOA
0%
$0
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$666