Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.61% first-year return on $129k initial cash invested.
-11.61%
Cash On Cash
3.51%
Cap Rate
0.59
DSCR
$4,673
Rent
-$1,245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,673 income − $5,918 expenses = $1,245 out of pocket
Investment Breakdown
|
Purchase Price
$527k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$105k
Closing costs
1%
$5,269
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,673
Total Expenses
$5,918
Mortgage P&I
56%
$2,597
Property Taxes
19%
$893
Home Insurance
4%
$185
HOA
0%
$0
Property Management
15%
$701
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,168