Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.99% first-year return on $129k initial cash invested.
-13.99%
Cash On Cash
2.77%
Cap Rate
0.47
DSCR
$3,607
Rent
-$1,505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,607 income − $5,112 expenses = $1,505 out of pocket
Investment Breakdown
|
Purchase Price
$529k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,288
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,607
Total Expenses
$5,112
Mortgage P&I
72%
$2,580
Property Taxes
17%
$616
Home Insurance
5%
$185
HOA
0%
$0
Property Management
15%
$541
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$902