Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.77% first-year return on $129k initial cash invested.
-19.77%
Cash On Cash
1.26%
Cap Rate
0.22
DSCR
$2,707
Rent
-$2,120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,707 income − $4,827 expenses = $2,120 out of pocket
Investment Breakdown
|
Purchase Price
$527k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$105k
Closing costs
1%
$5,270
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,707
Total Expenses
$4,827
Mortgage P&I
95%
$2,564
Property Taxes
25%
$687
Home Insurance
7%
$189
HOA
3%
$88
Property Management
15%
$406
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$677