Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.44% first-year return on $128k initial cash invested.
-20.44%
Cash On Cash
1.16%
Cap Rate
0.19
DSCR
$1,650
Rent
-$2,175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,650 income − $3,825 expenses = $2,175 out of pocket
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$104k
Closing costs
1%
$5,223
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,650
Total Expenses
$3,825
Mortgage P&I
158%
$2,615
Property Taxes
12%
$197
Home Insurance
11%
$184
HOA
2%
$37
Property Management
15%
$248
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$412