Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.61% first-year return on $112k initial cash invested.
-12.61%
Cash On Cash
3.79%
Cap Rate
0.62
DSCR
$3,629
Rent
-$1,181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,629 income − $4,810 expenses = $1,181 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,350
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$3,629
Total Expenses
$4,810
Mortgage P&I
75%
$2,726
Property Taxes
4%
$156
Home Insurance
5%
$187
HOA
0%
$0
Property Management
15%
$544
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$907