Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.83% first-year return on $128k initial cash invested.
-29.83%
Cash On Cash
-1.01%
Cap Rate
-0.16
DSCR
$876
Rent
-$3,188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$876 income − $4,064 expenses = $3,188 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,250
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$876
Total Expenses
$4,064
Mortgage P&I
310%
$2,712
Property Taxes
85%
$748
Home Insurance
21%
$184
HOA
0%
$0
Property Management
15%
$131
CapEx
4%
$35
Vacancy
0%
$0
Maintenance
4%
$35
Other
25%
$219