Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12% first-year return on $128k initial cash invested.
-12%
Cash On Cash
3.37%
Cap Rate
0.57
DSCR
$4,197
Rent
-$1,282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,197 income − $5,479 expenses = $1,282 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,197
Total Expenses
$5,479
Mortgage P&I
62%
$2,590
Property Taxes
16%
$690
Home Insurance
4%
$184
HOA
0%
$0
Property Management
15%
$630
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,049