Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.1% first-year return on $129k initial cash invested.
-18.1%
Cash On Cash
1.74%
Cap Rate
0.29
DSCR
$2,126
Rent
-$1,939
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,126 income − $4,065 expenses = $1,939 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%
$5,265
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,126
Total Expenses
$4,065
Mortgage P&I
123%
$2,618
Property Taxes
11%
$234
Home Insurance
9%
$192
HOA
0%
$0
Property Management
15%
$319
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$532