Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.09% first-year return on $128k initial cash invested.
-25.09%
Cash On Cash
0.19%
Cap Rate
0.03
DSCR
$1,642
Rent
-$2,686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,642 income − $4,328 expenses = $2,686 out of pocket
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,261
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,642
Total Expenses
$4,328
Mortgage P&I
165%
$2,703
Property Taxes
39%
$648
Home Insurance
12%
$189
HOA
0%
$0
Property Management
15%
$246
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$410