Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26% first-year return on $128k initial cash invested.
-26%
Cash On Cash
-0.37%
Cap Rate
-0.06
DSCR
$1,352
Rent
-$2,778
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,352 income − $4,130 expenses = $2,778 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,248
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,352
Total Expenses
$4,130
Mortgage P&I
190%
$2,563
Property Taxes
36%
$491
Home Insurance
14%
$184
HOA
18%
$243
Property Management
15%
$203
CapEx
4%
$54
Vacancy
0%
$0
Maintenance
4%
$54
Other
25%
$338