Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.5% first-year return on $112k initial cash invested.
-11.5%
Cash On Cash
4.04%
Cap Rate
0.66
DSCR
$3,830
Rent
-$1,077
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,830 income − $4,907 expenses = $1,077 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
$3,830
Total Expenses
$4,907
Mortgage P&I
71%
$2,726
Property Taxes
4%
$156
Home Insurance
5%
$187
HOA
0%
$0
Property Management
15%
$574
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$958