Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.98% first-year return on $128k initial cash invested.
-16.98%
Cash On Cash
2.15%
Cap Rate
0.35
DSCR
$2,651
Rent
-$1,809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,651 income − $4,460 expenses = $1,809 out of pocket
Investment Breakdown
|
Purchase Price
$523k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,229
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,651
Total Expenses
$4,460
Mortgage P&I
100%
$2,639
Property Taxes
13%
$342
Home Insurance
8%
$206
HOA
0%
$0
Property Management
15%
$398
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$663