Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.18% first-year return on $131k initial cash invested.
-18.18%
Cash On Cash
1.91%
Cap Rate
0.31
DSCR
$2,801
Rent
-$1,988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,801 income − $4,789 expenses = $1,988 out of pocket
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,391
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,801
Total Expenses
$4,789
Mortgage P&I
98%
$2,733
Property Taxes
19%
$520
Home Insurance
7%
$192
HOA
0%
$0
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$700