Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.89% first-year return on $129k initial cash invested.
-16.89%
Cash On Cash
2.27%
Cap Rate
0.37
DSCR
$3,030
Rent
-$1,814
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,030 income − $4,844 expenses = $1,814 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
$3,030
Total Expenses
$4,844
Mortgage P&I
89%
$2,693
Property Taxes
17%
$515
Home Insurance
6%
$182
HOA
0%
$0
Property Management
15%
$454
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$758