Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.99% first-year return on $129k initial cash invested.
-15.99%
Cash On Cash
2.34%
Cap Rate
0.39
DSCR
$3,392
Rent
-$1,714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,392 income − $5,106 expenses = $1,714 out of pocket
Investment Breakdown
|
Purchase Price
$527k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$105k
Closing costs
1%
$5,269
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,392
Total Expenses
$5,106
Mortgage P&I
77%
$2,607
Property Taxes
20%
$675
Home Insurance
6%
$187
HOA
0%
$8
Property Management
15%
$509
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$848