Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.45% first-year return on $128k initial cash invested.
-23.45%
Cash On Cash
0.35%
Cap Rate
0.06
DSCR
$1,343
Rent
-$2,501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,343 income − $3,844 expenses = $2,501 out of pocket
Investment Breakdown
|
Purchase Price
$524k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,238
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,343
Total Expenses
$3,844
Mortgage P&I
194%
$2,599
Property Taxes
31%
$420
Home Insurance
13%
$180
HOA
0%
$0
Property Management
15%
$201
CapEx
4%
$54
Vacancy
0%
$0
Maintenance
4%
$54
Other
25%
$336