Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.65% first-year return on $128k initial cash invested.
-18.65%
Cash On Cash
1.65%
Cap Rate
0.27
DSCR
$2,304
Rent
-$1,988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,304 income − $4,292 expenses = $1,988 out of pocket
Investment Breakdown
|
Purchase Price
$523k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,234
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,304
Total Expenses
$4,292
Mortgage P&I
113%
$2,614
Property Taxes
17%
$383
Home Insurance
8%
$189
HOA
0%
$0
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$576