Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.1% first-year return on $129k initial cash invested.
-10.1%
Cash On Cash
4.07%
Cap Rate
0.66
DSCR
$3,940
Rent
-$1,083
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,940 income − $5,023 expenses = $1,083 out of pocket
Investment Breakdown
|
Purchase Price
$527k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$105k
Closing costs
1%
$5,268
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,940
Total Expenses
$5,023
Mortgage P&I
69%
$2,711
Property Taxes
6%
$228
Home Insurance
5%
$192
HOA
0%
$0
Property Management
15%
$591
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$985