Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.44% first-year return on $128k initial cash invested.
-27.44%
Cash On Cash
-0.64%
Cap Rate
-0.11
DSCR
$1,603
Rent
-$2,925
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,603 income − $4,528 expenses = $2,925 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
$1,603
Total Expenses
$4,528
Mortgage P&I
161%
$2,582
Property Taxes
61%
$985
Home Insurance
12%
$192
HOA
0%
$0
Property Management
15%
$240
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$401