Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.34% first-year return on $129k initial cash invested.
-15.34%
Cash On Cash
2.56%
Cap Rate
0.43
DSCR
$3,476
Rent
-$1,650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,476 income − $5,126 expenses = $1,650 out of pocket
Investment Breakdown
|
Purchase Price
$529k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,289
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,476
Total Expenses
$5,126
Mortgage P&I
76%
$2,639
Property Taxes
18%
$630
Home Insurance
5%
$189
HOA
0%
$0
Property Management
15%
$521
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$869