Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31% first-year return on $129k initial cash invested.
-31%
Cash On Cash
-1.38%
Cap Rate
-0.22
DSCR
$315
Rent
-$3,327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$315 income − $3,642 expenses = $3,327 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
$315
Total Expenses
$3,642
Mortgage P&I
860%
$2,708
Property Taxes
190%
$598
Home Insurance
58%
$184
HOA
0%
$0
Property Management
15%
$47
CapEx
4%
$13
Vacancy
0%
$0
Maintenance
4%
$13
Other
25%
$79