Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.89% first-year return on $129k initial cash invested.
-30.89%
Cash On Cash
-1.35%
Cap Rate
-0.22
DSCR
$335
Rent
-$3,315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$335 income − $3,650 expenses = $3,315 out of pocket
Investment Breakdown
|
Purchase Price
$528k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,275
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$335
Total Expenses
$3,650
Mortgage P&I
808%
$2,708
Property Taxes
179%
$598
Home Insurance
55%
$184
HOA
0%
$0
Property Management
15%
$50
CapEx
4%
$13
Vacancy
0%
$0
Maintenance
4%
$13
Other
25%
$84