Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.7% first-year return on $128k initial cash invested.
-11.7%
Cash On Cash
3.33%
Cap Rate
0.57
DSCR
$4,168
Rent
-$1,246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,168 income − $5,414 expenses = $1,246 out of pocket
Investment Breakdown
|
Purchase Price
$523k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,229
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,168
Total Expenses
$5,414
Mortgage P&I
61%
$2,528
Property Taxes
14%
$567
Home Insurance
5%
$201
HOA
3%
$117
Property Management
15%
$625
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,042