Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.27% first-year return on $128k initial cash invested.
-15.27%
Cash On Cash
2.42%
Cap Rate
0.41
DSCR
$2,830
Rent
-$1,624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,830 income − $4,454 expenses = $1,624 out of pocket
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$104k
Closing costs
1%
$5,219
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,830
Total Expenses
$4,454
Mortgage P&I
91%
$2,565
Property Taxes
12%
$344
Home Insurance
7%
$187
HOA
0%
$0
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$708