Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.74% first-year return on $128k initial cash invested.
-25.74%
Cash On Cash
-0.23%
Cap Rate
-0.04
DSCR
$1,488
Rent
-$2,738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,488 income − $4,226 expenses = $2,738 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
$1,488
Total Expenses
$4,226
Mortgage P&I
173%
$2,577
Property Taxes
50%
$750
Home Insurance
12%
$184
HOA
0%
$0
Property Management
15%
$223
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$372