Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.15% first-year return on $129k initial cash invested.
-26.15%
Cash On Cash
-0.09%
Cap Rate
-0.01
DSCR
$1,273
Rent
-$2,807
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,273 income − $4,080 expenses = $2,807 out of pocket
Investment Breakdown
|
Purchase Price
$528k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,277
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,273
Total Expenses
$4,080
Mortgage P&I
213%
$2,717
Property Taxes
37%
$466
Home Insurance
15%
$189
HOA
8%
$97
Property Management
15%
$191
CapEx
4%
$51
Vacancy
0%
$0
Maintenance
4%
$51
Other
25%
$318