Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.27% first-year return on $129k initial cash invested.
-28.27%
Cash On Cash
-0.9%
Cap Rate
-0.15
DSCR
$945
Rent
-$3,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$945 income − $3,982 expenses = $3,037 out of pocket
Investment Breakdown
|
Purchase Price
$528k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,282
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$945
Total Expenses
$3,982
Mortgage P&I
276%
$2,605
Property Taxes
64%
$605
Home Insurance
20%
$189
HOA
14%
$129
Property Management
15%
$142
CapEx
4%
$38
Vacancy
0%
$0
Maintenance
4%
$38
Other
25%
$236