Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.3% first-year return on $128k initial cash invested.
-22.3%
Cash On Cash
0.95%
Cap Rate
0.15
DSCR
$2,128
Rent
-$2,384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,128 income − $4,512 expenses = $2,384 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,251
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,128
Total Expenses
$4,512
Mortgage P&I
128%
$2,714
Property Taxes
29%
$611
Home Insurance
8%
$166
HOA
0%
$0
Property Management
15%
$319
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$532