Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.04% first-year return on $128k initial cash invested.
-14.04%
Cash On Cash
2.8%
Cap Rate
0.47
DSCR
$2,788
Rent
-$1,502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,788 income − $4,290 expenses = $1,502 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,254
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,788
Total Expenses
$4,290
Mortgage P&I
94%
$2,618
Property Taxes
5%
$148
Home Insurance
7%
$185
HOA
0%
$0
Property Management
15%
$418
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$697