Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.54% first-year return on $129k initial cash invested.
-13.54%
Cash On Cash
2.86%
Cap Rate
0.49
DSCR
$3,183
Rent
-$1,451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,183 income − $4,634 expenses = $1,451 out of pocket
Investment Breakdown
|
Purchase Price
$527k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$105k
Closing costs
1%
$5,267
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,183
Total Expenses
$4,634
Mortgage P&I
81%
$2,579
Property Taxes
9%
$298
Home Insurance
6%
$192
HOA
1%
$38
Property Management
15%
$477
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$796