Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.05% first-year return on $128k initial cash invested.
-17.05%
Cash On Cash
1.95%
Cap Rate
0.34
DSCR
$3,450
Rent
-$1,814
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,450 income − $5,264 expenses = $1,814 out of pocket
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$104k
Closing costs
1%
$5,222
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,450
Total Expenses
$5,264
Mortgage P&I
73%
$2,526
Property Taxes
13%
$444
Home Insurance
5%
$188
HOA
13%
$450
Property Management
15%
$518
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$862