Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.1% first-year return on $131k initial cash invested.
-17.1%
Cash On Cash
2.03%
Cap Rate
0.35
DSCR
$3,372
Rent
-$1,873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,372 income − $5,245 expenses = $1,873 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,403
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,372
Total Expenses
$5,245
Mortgage P&I
79%
$2,654
Property Taxes
23%
$778
Home Insurance
6%
$194
HOA
0%
$0
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$843