Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.06% first-year return on $128k initial cash invested.
-19.06%
Cash On Cash
1.66%
Cap Rate
0.27
DSCR
$1,896
Rent
-$2,035
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,896 income − $3,931 expenses = $2,035 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,245
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,896
Total Expenses
$3,931
Mortgage P&I
142%
$2,683
Property Taxes
8%
$149
Home Insurance
10%
$189
HOA
0%
$0
Property Management
15%
$284
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$474