Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.12% first-year return on $128k initial cash invested.
-18.12%
Cash On Cash
1.99%
Cap Rate
0.32
DSCR
$2,945
Rent
-$1,930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,945 income − $4,875 expenses = $1,930 out of pocket
Investment Breakdown
|
Purchase Price
$523k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,228
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,945
Total Expenses
$4,875
Mortgage P&I
91%
$2,681
Property Taxes
20%
$596
Home Insurance
6%
$184
HOA
0%
$0
Property Management
15%
$442
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$736