Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.6% first-year return on $129k initial cash invested.
-16.6%
Cash On Cash
2.15%
Cap Rate
0.36
DSCR
$2,729
Rent
-$1,785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,729 income − $4,514 expenses = $1,785 out of pocket
Investment Breakdown
|
Purchase Price
$529k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,288
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,729
Total Expenses
$4,514
Mortgage P&I
96%
$2,624
Property Taxes
10%
$264
Home Insurance
8%
$210
HOA
4%
$107
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$682