Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.09% first-year return on $128k initial cash invested.
-27.09%
Cash On Cash
-0.55%
Cap Rate
-0.09
DSCR
$1,677
Rent
-$2,887
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,677 income − $4,564 expenses = $2,887 out of pocket
Investment Breakdown
|
Purchase Price
$523k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,233
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,677
Total Expenses
$4,564
Mortgage P&I
154%
$2,582
Property Taxes
59%
$985
Home Insurance
11%
$192
HOA
0%
$0
Property Management
15%
$252
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$419