Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.75% first-year return on $128k initial cash invested.
-14.75%
Cash On Cash
2.7%
Cap Rate
0.45
DSCR
$2,841
Rent
-$1,577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,841 income − $4,418 expenses = $1,577 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,252
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,841
Total Expenses
$4,418
Mortgage P&I
93%
$2,646
Property Taxes
8%
$219
Home Insurance
7%
$189
HOA
0%
$0
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$710