Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.75% first-year return on $128k initial cash invested.
-15.75%
Cash On Cash
2.69%
Cap Rate
0.43
DSCR
$3,084
Rent
-$1,681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,084 income − $4,765 expenses = $1,681 out of pocket
Investment Breakdown
|
Purchase Price
$524k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,240
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,084
Total Expenses
$4,765
Mortgage P&I
89%
$2,731
Property Taxes
11%
$340
Home Insurance
6%
$183
HOA
1%
$31
Property Management
15%
$463
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$771