Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.08% first-year return on $128k initial cash invested.
-24.08%
Cash On Cash
0.46%
Cap Rate
0.08
DSCR
$2,110
Rent
-$2,570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,110 income − $4,680 expenses = $2,570 out of pocket
Investment Breakdown
|
Purchase Price
$524k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,242
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,110
Total Expenses
$4,680
Mortgage P&I
127%
$2,689
Property Taxes
38%
$795
Home Insurance
9%
$184
HOA
0%
$0
Property Management
15%
$316
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$528