Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.52% first-year return on $128k initial cash invested.
-18.52%
Cash On Cash
1.59%
Cap Rate
0.27
DSCR
$2,331
Rent
-$1,979
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,331 income − $4,310 expenses = $1,979 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,331
Total Expenses
$4,310
Mortgage P&I
111%
$2,582
Property Taxes
18%
$415
Home Insurance
8%
$184
HOA
0%
$10
Property Management
15%
$350
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$583