Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.46% first-year return on $130k initial cash invested.
-19.46%
Cash On Cash
1.61%
Cap Rate
0.27
DSCR
$3,333
Rent
-$2,107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,333 income − $5,440 expenses = $2,107 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
$3,333
Total Expenses
$5,440
Mortgage P&I
81%
$2,691
Property Taxes
29%
$958
Home Insurance
6%
$192
HOA
0%
$0
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$833