Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.99% first-year return on $129k initial cash invested.
-15.99%
Cash On Cash
2.17%
Cap Rate
0.37
DSCR
$2,064
Rent
-$1,716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,064 income − $3,780 expenses = $1,716 out of pocket
Investment Breakdown
|
Purchase Price
$528k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,276
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,064
Total Expenses
$3,780
Mortgage P&I
125%
$2,589
Property Taxes
0%
$7
Home Insurance
9%
$192
HOA
0%
$0
Property Management
15%
$310
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$516