Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.33% first-year return on $130k initial cash invested.
-8.33%
Cash On Cash
4.27%
Cap Rate
0.72
DSCR
$3,829
Rent
-$905
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,829 income − $4,734 expenses = $905 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,350
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,829
Total Expenses
$4,734
Mortgage P&I
69%
$2,655
Property Taxes
1%
$55
Home Insurance
5%
$187
HOA
0%
$0
Property Management
15%
$574
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$957