Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.8% first-year return on $129k initial cash invested.
-14.8%
Cash On Cash
2.69%
Cap Rate
0.45
DSCR
$3,708
Rent
-$1,589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,708 income − $5,297 expenses = $1,589 out of pocket
Investment Breakdown
|
Purchase Price
$528k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,277
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,708
Total Expenses
$5,297
Mortgage P&I
71%
$2,625
Property Taxes
18%
$651
Home Insurance
7%
$242
HOA
0%
$0
Property Management
15%
$556
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$927