Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.05% first-year return on $128k initial cash invested.
-19.05%
Cash On Cash
1.46%
Cap Rate
0.25
DSCR
$1,775
Rent
-$2,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,775 income − $3,812 expenses = $2,037 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%
$5,254
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,775
Total Expenses
$3,812
Mortgage P&I
147%
$2,605
Property Taxes
9%
$163
Home Insurance
11%
$192
HOA
0%
$0
Property Management
15%
$266
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$444