Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.46% first-year return on $129k initial cash invested.
-15.46%
Cash On Cash
2.58%
Cap Rate
0.42
DSCR
$2,947
Rent
-$1,663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,947 income − $4,610 expenses = $1,663 out of pocket
Investment Breakdown
|
Purchase Price
$529k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,290
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,947
Total Expenses
$4,610
Mortgage P&I
91%
$2,681
Property Taxes
11%
$329
Home Insurance
6%
$185
HOA
0%
$0
Property Management
15%
$442
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$737