Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.13% first-year return on $129k initial cash invested.
-19.13%
Cash On Cash
1.45%
Cap Rate
0.25
DSCR
$2,315
Rent
-$2,050
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,315 income − $4,365 expenses = $2,050 out of pocket
Investment Breakdown
|
Purchase Price
$527k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$105k
Closing costs
1%
$5,266
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,315
Total Expenses
$4,365
Mortgage P&I
112%
$2,593
Property Taxes
20%
$474
Home Insurance
8%
$186
HOA
0%
$0
Property Management
15%
$347
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$579