Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.21% first-year return on $131k initial cash invested.
-18.21%
Cash On Cash
1.98%
Cap Rate
0.32
DSCR
$2,881
Rent
-$1,995
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,881 income − $4,876 expenses = $1,995 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,402
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,881
Total Expenses
$4,876
Mortgage P&I
96%
$2,770
Property Taxes
18%
$532
Home Insurance
7%
$192
HOA
0%
$0
Property Management
15%
$432
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$720