Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.55% first-year return on $128k initial cash invested.
-17.55%
Cash On Cash
2.62%
Cap Rate
0.39
DSCR
$2,885
Rent
-$1,865
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,885 income − $4,750 expenses = $1,865 out of pocket
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$104k
Closing costs
1%
$5,215
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,885
Total Expenses
$4,750
Mortgage P&I
100%
$2,887
Property Taxes
10%
$284
Home Insurance
6%
$187
HOA
0%
$8
Property Management
15%
$433
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$721