Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.77% first-year return on $129k initial cash invested.
-23.77%
Cash On Cash
0.28%
Cap Rate
0.05
DSCR
$2,063
Rent
-$2,552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,063 income − $4,615 expenses = $2,552 out of pocket
Investment Breakdown
|
Purchase Price
$528k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,279
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,063
Total Expenses
$4,615
Mortgage P&I
126%
$2,590
Property Taxes
35%
$732
Home Insurance
11%
$219
HOA
4%
$83
Property Management
15%
$309
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$516