Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.43% first-year return on $131k initial cash invested.
-16.43%
Cash On Cash
2.28%
Cap Rate
0.38
DSCR
$3,017
Rent
-$1,791
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,017 income − $4,808 expenses = $1,791 out of pocket
Investment Breakdown
|
Purchase Price
$537k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$107k
Closing costs
1%
$5,371
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,017
Total Expenses
$4,808
Mortgage P&I
89%
$2,689
Property Taxes
16%
$481
Home Insurance
6%
$189
HOA
0%
$0
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$754