Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.87% first-year return on $131k initial cash invested.
-16.87%
Cash On Cash
2.34%
Cap Rate
0.38
DSCR
$3,005
Rent
-$1,836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,005 income − $4,841 expenses = $1,836 out of pocket
Investment Breakdown
|
Purchase Price
$536k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$107k
Closing costs
1%
$5,362
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,005
Total Expenses
$4,841
Mortgage P&I
92%
$2,763
Property Taxes
14%
$429
Home Insurance
6%
$189
HOA
1%
$18
Property Management
15%
$451
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$751