Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.08% first-year return on $131k initial cash invested.
-19.08%
Cash On Cash
1.92%
Cap Rate
0.3
DSCR
$2,471
Rent
-$2,089
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,471 income − $4,560 expenses = $2,089 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,400
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,471
Total Expenses
$4,560
Mortgage P&I
116%
$2,854
Property Taxes
13%
$330
Home Insurance
8%
$189
HOA
0%
$0
Property Management
15%
$371
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$618