Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.23% first-year return on $129k initial cash invested.
-16.23%
Cash On Cash
2.11%
Cap Rate
0.36
DSCR
$2,009
Rent
-$1,742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,009 income − $3,751 expenses = $1,742 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
$2,009
Total Expenses
$3,751
Mortgage P&I
129%
$2,589
Property Taxes
0%
$7
Home Insurance
10%
$192
HOA
0%
$0
Property Management
15%
$301
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$502