Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.2% first-year return on $128k initial cash invested.
-19.2%
Cash On Cash
1.65%
Cap Rate
0.27
DSCR
$1,815
Rent
-$2,052
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,815 income − $3,867 expenses = $2,052 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,250
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,815
Total Expenses
$3,867
Mortgage P&I
149%
$2,702
Property Taxes
5%
$96
Home Insurance
10%
$184
HOA
1%
$13
Property Management
15%
$272
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$454