Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.93% first-year return on $128k initial cash invested.
-17.93%
Cash On Cash
1.69%
Cap Rate
0.29
DSCR
$2,053
Rent
-$1,916
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,053 income − $3,969 expenses = $1,916 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,250
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,053
Total Expenses
$3,969
Mortgage P&I
125%
$2,572
Property Taxes
11%
$228
Home Insurance
9%
$184
HOA
0%
$0
Property Management
15%
$308
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$513