Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.14% first-year return on $128k initial cash invested.
-18.14%
Cash On Cash
1.65%
Cap Rate
0.28
DSCR
$2,395
Rent
-$1,929
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,395 income − $4,324 expenses = $1,929 out of pocket
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$104k
Closing costs
1%
$5,219
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,395
Total Expenses
$4,324
Mortgage P&I
106%
$2,550
Property Taxes
19%
$449
Home Insurance
7%
$175
HOA
0%
$0
Property Management
15%
$359
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$599