Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.5% first-year return on $128k initial cash invested.
-16.5%
Cash On Cash
2.36%
Cap Rate
0.38
DSCR
$2,371
Rent
-$1,763
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,371 income − $4,134 expenses = $1,763 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
$2,371
Total Expenses
$4,134
Mortgage P&I
114%
$2,702
Property Taxes
4%
$96
Home Insurance
8%
$184
HOA
1%
$13
Property Management
15%
$356
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$593