Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.18% first-year return on $129k initial cash invested.
-12.18%
Cash On Cash
3.37%
Cap Rate
0.56
DSCR
$3,444
Rent
-$1,312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,444 income − $4,756 expenses = $1,312 out of pocket
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,300
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,444
Total Expenses
$4,756
Mortgage P&I
77%
$2,661
Property Taxes
7%
$254
Home Insurance
5%
$187
HOA
0%
$0
Property Management
15%
$517
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$861