Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.07% first-year return on $128k initial cash invested.
-18.07%
Cash On Cash
1.55%
Cap Rate
0.27
DSCR
$2,196
Rent
-$1,933
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,196 income − $4,129 expenses = $1,933 out of pocket
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,256
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,196
Total Expenses
$4,129
Mortgage P&I
115%
$2,523
Property Taxes
17%
$367
Home Insurance
8%
$185
HOA
0%
$0
Property Management
15%
$329
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$549