Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.69% first-year return on $128k initial cash invested.
-15.69%
Cash On Cash
2.57%
Cap Rate
0.42
DSCR
$2,723
Rent
-$1,671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,723 income − $4,394 expenses = $1,671 out of pocket
Investment Breakdown
|
Purchase Price
$523k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,227
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,723
Total Expenses
$4,394
Mortgage P&I
98%
$2,680
Property Taxes
8%
$215
Home Insurance
7%
$192
HOA
0%
$0
Property Management
15%
$408
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$681