Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.43% first-year return on $128k initial cash invested.
-13.43%
Cash On Cash
2.88%
Cap Rate
0.49
DSCR
$3,112
Rent
-$1,429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,112 income − $4,541 expenses = $1,429 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%
$5,221
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,112
Total Expenses
$4,541
Mortgage P&I
82%
$2,558
Property Taxes
10%
$304
Home Insurance
6%
$186
HOA
0%
$0
Property Management
15%
$467
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$778