Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.39% first-year return on $129k initial cash invested.
-12.39%
Cash On Cash
3.22%
Cap Rate
0.54
DSCR
$3,446
Rent
-$1,328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,446 income − $4,774 expenses = $1,328 out of pocket
Investment Breakdown
|
Purchase Price
$527k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$105k
Closing costs
1%
$5,268
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,446
Total Expenses
$4,774
Mortgage P&I
76%
$2,605
Property Taxes
9%
$322
Home Insurance
6%
$192
HOA
0%
$0
Property Management
15%
$517
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$862