Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.93% first-year return on $128k initial cash invested.
-18.93%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$2,047
Rent
-$2,017
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,047 income − $4,064 expenses = $2,017 out of pocket
Investment Breakdown
|
Purchase Price
$523k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,232
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,047
Total Expenses
$4,064
Mortgage P&I
130%
$2,670
Property Taxes
11%
$222
Home Insurance
9%
$189
HOA
0%
$0
Property Management
15%
$307
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$512