Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.81% first-year return on $130k initial cash invested.
-21.81%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$2,530
Rent
-$2,368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,530 income − $4,898 expenses = $2,368 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,347
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,530
Total Expenses
$4,898
Mortgage P&I
107%
$2,717
Property Taxes
22%
$558
Home Insurance
8%
$198
HOA
8%
$211
Property Management
15%
$380
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$632