Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.08% first-year return on $129k initial cash invested.
-27.08%
Cash On Cash
-0.33%
Cap Rate
-0.05
DSCR
$1,080
Rent
-$2,907
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,080 income − $3,987 expenses = $2,907 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
$1,080
Total Expenses
$3,987
Mortgage P&I
252%
$2,717
Property Taxes
43%
$466
Home Insurance
18%
$189
HOA
9%
$97
Property Management
15%
$162
CapEx
4%
$43
Vacancy
0%
$0
Maintenance
4%
$43
Other
25%
$270