Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.1% first-year return on $128k initial cash invested.
-19.1%
Cash On Cash
1.35%
Cap Rate
0.23
DSCR
$3,021
Rent
-$2,041
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,021 income − $5,062 expenses = $2,041 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,250
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,021
Total Expenses
$5,062
Mortgage P&I
83%
$2,509
Property Taxes
30%
$919
Home Insurance
6%
$184
HOA
0%
$0
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$755