Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.49% first-year return on $130k initial cash invested.
-20.49%
Cash On Cash
1.45%
Cap Rate
0.23
DSCR
$2,338
Rent
-$2,225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,338 income − $4,563 expenses = $2,225 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,349
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,338
Total Expenses
$4,563
Mortgage P&I
119%
$2,778
Property Taxes
20%
$457
Home Insurance
8%
$192
HOA
1%
$13
Property Management
15%
$351
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$584