Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.8% first-year return on $128k initial cash invested.
-19.8%
Cash On Cash
1.44%
Cap Rate
0.24
DSCR
$1,855
Rent
-$2,116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,855 income − $3,971 expenses = $2,116 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,855
Total Expenses
$3,971
Mortgage P&I
144%
$2,672
Property Taxes
12%
$225
Home Insurance
10%
$184
HOA
0%
$0
Property Management
15%
$278
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$464