Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.95% first-year return on $131k initial cash invested.
-18.95%
Cash On Cash
1.95%
Cap Rate
0.31
DSCR
$2,497
Rent
-$2,075
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,497 income − $4,572 expenses = $2,075 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
$2,497
Total Expenses
$4,572
Mortgage P&I
114%
$2,854
Property Taxes
13%
$330
Home Insurance
8%
$189
HOA
0%
$0
Property Management
15%
$375
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$624