Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.71% first-year return on $128k initial cash invested.
-20.71%
Cash On Cash
1.37%
Cap Rate
0.22
DSCR
$2,664
Rent
-$2,213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,664 income − $4,877 expenses = $2,213 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,249
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,664
Total Expenses
$4,877
Mortgage P&I
102%
$2,705
Property Taxes
27%
$708
Home Insurance
7%
$184
HOA
0%
$0
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$666