Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.85% first-year return on $130k initial cash invested.
-11.85%
Cash On Cash
3.49%
Cap Rate
0.58
DSCR
$3,588
Rent
-$1,283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,588 income − $4,871 expenses = $1,283 out of pocket
Investment Breakdown
|
Purchase Price
$533k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,330
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,588
Total Expenses
$4,871
Mortgage P&I
75%
$2,690
Property Taxes
7%
$260
Home Insurance
5%
$192
HOA
0%
$6
Property Management
15%
$538
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$897