Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.11% first-year return on $128k initial cash invested.
-23.11%
Cash On Cash
0.43%
Cap Rate
0.07
DSCR
$1,481
Rent
-$2,471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,481 income − $3,952 expenses = $2,471 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,254
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,481
Total Expenses
$3,952
Mortgage P&I
175%
$2,599
Property Taxes
19%
$286
Home Insurance
13%
$192
HOA
11%
$165
Property Management
15%
$222
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$370