Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.3% first-year return on $128k initial cash invested.
-29.3%
Cash On Cash
-0.96%
Cap Rate
-0.16
DSCR
$1,191
Rent
-$3,118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,191 income − $4,309 expenses = $3,118 out of pocket
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$104k
Closing costs
1%
$5,223
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,191
Total Expenses
$4,309
Mortgage P&I
223%
$2,650
Property Taxes
75%
$894
Home Insurance
16%
$192
HOA
0%
$0
Property Management
15%
$179
CapEx
4%
$48
Vacancy
0%
$0
Maintenance
4%
$48
Other
25%
$298