Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.02% first-year return on $128k initial cash invested.
-23.02%
Cash On Cash
0.43%
Cap Rate
0.07
DSCR
$1,156
Rent
-$2,460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,156 income − $3,616 expenses = $2,460 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%
$5,250
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,156
Total Expenses
$3,616
Mortgage P&I
225%
$2,600
Property Taxes
21%
$240
Home Insurance
16%
$184
HOA
3%
$38
Property Management
15%
$173
CapEx
4%
$46
Vacancy
0%
$0
Maintenance
4%
$46
Other
25%
$289