Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.53% first-year return on $128k initial cash invested.
-20.53%
Cash On Cash
0.91%
Cap Rate
0.16
DSCR
$1,480
Rent
-$2,182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,480 income − $3,662 expenses = $2,182 out of pocket
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
6.1%
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
$1,480
Total Expenses
$3,662
Mortgage P&I
170%
$2,519
Property Taxes
16%
$244
Home Insurance
13%
$189
HOA
0%
$0
Property Management
15%
$222
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$370