Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.32% first-year return on $129k initial cash invested.
-17.32%
Cash On Cash
1.99%
Cap Rate
0.33
DSCR
$2,293
Rent
-$1,855
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,293 income − $4,148 expenses = $1,855 out of pocket
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$105k
Closing costs
1%
$5,264
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,293
Total Expenses
$4,148
Mortgage P&I
115%
$2,636
Property Taxes
10%
$224
Home Insurance
8%
$187
HOA
0%
$0
Property Management
15%
$344
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$573