Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.76% first-year return on $128k initial cash invested.
-11.76%
Cash On Cash
3.25%
Cap Rate
0.55
DSCR
$2,884
Rent
-$1,257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,884 income − $4,141 expenses = $1,257 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,884
Total Expenses
$4,141
Mortgage P&I
89%
$2,566
Property Taxes
0%
$7
Home Insurance
6%
$184
HOA
0%
$0
Property Management
15%
$433
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$721