Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.77% first-year return on $129k initial cash invested.
-27.77%
Cash On Cash
-0.76%
Cap Rate
-0.13
DSCR
$1,048
Rent
-$2,983
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,048 income − $4,031 expenses = $2,983 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
$1,048
Total Expenses
$4,031
Mortgage P&I
249%
$2,605
Property Taxes
58%
$605
Home Insurance
18%
$189
HOA
12%
$129
Property Management
15%
$157
CapEx
4%
$42
Vacancy
0%
$0
Maintenance
4%
$42
Other
25%
$262