Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.08% first-year return on $128k initial cash invested.
-19.08%
Cash On Cash
1.91%
Cap Rate
0.3
DSCR
$2,372
Rent
-$2,042
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,372 income − $4,414 expenses = $2,042 out of pocket
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,258
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,372
Total Expenses
$4,414
Mortgage P&I
117%
$2,784
Property Taxes
13%
$304
Home Insurance
8%
$187
HOA
0%
$0
Property Management
15%
$356
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$593