Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.36% first-year return on $128k initial cash invested.
-25.36%
Cash On Cash
-0.13%
Cap Rate
-0.02
DSCR
$1,566
Rent
-$2,698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,566 income − $4,264 expenses = $2,698 out of pocket
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$104k
Closing costs
1%
$5,222
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,566
Total Expenses
$4,264
Mortgage P&I
165%
$2,577
Property Taxes
48%
$750
Home Insurance
12%
$184
HOA
0%
$0
Property Management
15%
$235
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$392