Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.91% first-year return on $129k initial cash invested.
-15.91%
Cash On Cash
2.36%
Cap Rate
0.39
DSCR
$2,582
Rent
-$1,704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,582 income − $4,286 expenses = $1,704 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
$2,582
Total Expenses
$4,286
Mortgage P&I
102%
$2,636
Property Taxes
9%
$224
Home Insurance
7%
$187
HOA
0%
$0
Property Management
15%
$387
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$646