Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.75% first-year return on $128k initial cash invested.
-12.75%
Cash On Cash
3.2%
Cap Rate
0.53
DSCR
$3,556
Rent
-$1,363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,556 income − $4,919 expenses = $1,363 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,556
Total Expenses
$4,919
Mortgage P&I
74%
$2,620
Property Taxes
12%
$409
Home Insurance
5%
$184
HOA
0%
$0
Property Management
15%
$533
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$889