Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.58% first-year return on $128k initial cash invested.
-13.58%
Cash On Cash
2.77%
Cap Rate
0.48
DSCR
$3,353
Rent
-$1,448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,353 income − $4,801 expenses = $1,448 out of pocket
Investment Breakdown
|
Purchase Price
$524k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,235
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,353
Total Expenses
$4,801
Mortgage P&I
75%
$2,523
Property Taxes
13%
$429
Home Insurance
6%
$185
HOA
2%
$55
Property Management
15%
$503
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$838