Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.46% first-year return on $128k initial cash invested.
-19.46%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$1,645
Rent
-$2,079
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,645 income − $3,724 expenses = $2,079 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,249
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,645
Total Expenses
$3,724
Mortgage P&I
158%
$2,593
Property Taxes
10%
$157
Home Insurance
11%
$184
HOA
0%
$0
Property Management
15%
$247
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$411