Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.87% first-year return on $128k initial cash invested.
-22.87%
Cash On Cash
0.46%
Cap Rate
0.08
DSCR
$1,186
Rent
-$2,444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,186 income − $3,630 expenses = $2,444 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
$1,186
Total Expenses
$3,630
Mortgage P&I
219%
$2,600
Property Taxes
20%
$240
Home Insurance
16%
$184
HOA
3%
$38
Property Management
15%
$178
CapEx
4%
$47
Vacancy
0%
$0
Maintenance
4%
$47
Other
25%
$296