Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.15% first-year return on $129k initial cash invested.
-12.15%
Cash On Cash
3.37%
Cap Rate
0.56
DSCR
$3,936
Rent
-$1,307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,936 income − $5,243 expenses = $1,307 out of pocket
Investment Breakdown
|
Purchase Price
$529k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,292
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,936
Total Expenses
$5,243
Mortgage P&I
67%
$2,634
Property Taxes
8%
$328
Home Insurance
5%
$192
HOA
5%
$201
Property Management
15%
$590
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$984