Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.27% first-year return on $129k initial cash invested.
-16.27%
Cash On Cash
2.85%
Cap Rate
0.43
DSCR
$2,807
Rent
-$1,750
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,807 income − $4,557 expenses = $1,750 out of pocket
Investment Breakdown
|
Purchase Price
$529k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,288
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,807
Total Expenses
$4,557
Mortgage P&I
103%
$2,896
Property Taxes
2%
$66
Home Insurance
7%
$192
HOA
2%
$56
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$702