Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.49% first-year return on $128k initial cash invested.
-17.49%
Cash On Cash
1.92%
Cap Rate
0.32
DSCR
$2,109
Rent
-$1,869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,109 income − $3,978 expenses = $1,869 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,109
Total Expenses
$3,978
Mortgage P&I
124%
$2,625
Property Taxes
7%
$158
Home Insurance
9%
$184
HOA
0%
$0
Property Management
15%
$316
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$527