Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.28% first-year return on $128k initial cash invested.
-18.28%
Cash On Cash
1.92%
Cap Rate
0.31
DSCR
$2,716
Rent
-$1,950
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,716 income − $4,666 expenses = $1,950 out of pocket
Investment Breakdown
|
Purchase Price
$524k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,240
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,716
Total Expenses
$4,666
Mortgage P&I
99%
$2,681
Property Taxes
18%
$495
Home Insurance
7%
$186
HOA
0%
$0
Property Management
15%
$407
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$679