Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.74% first-year return on $129k initial cash invested.
-14.74%
Cash On Cash
2.93%
Cap Rate
0.47
DSCR
$3,224
Rent
-$1,585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,224 income − $4,809 expenses = $1,585 out of pocket
Investment Breakdown
|
Purchase Price
$529k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,287
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,224
Total Expenses
$4,809
Mortgage P&I
85%
$2,748
Property Taxes
10%
$319
Home Insurance
6%
$189
HOA
0%
$5
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$806