Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.17% first-year return on $129k initial cash invested.
-25.17%
Cash On Cash
0.1%
Cap Rate
0.02
DSCR
$1,320
Rent
-$2,704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,320 income − $4,024 expenses = $2,704 out of pocket
Investment Breakdown
|
Purchase Price
$528k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,281
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,320
Total Expenses
$4,024
Mortgage P&I
204%
$2,693
Property Taxes
39%
$515
Home Insurance
14%
$182
HOA
0%
$0
Property Management
15%
$198
CapEx
4%
$53
Vacancy
0%
$0
Maintenance
4%
$53
Other
25%
$330