Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.78% first-year return on $128k initial cash invested.
-14.78%
Cash On Cash
2.61%
Cap Rate
0.44
DSCR
$2,835
Rent
-$1,579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,835 income − $4,414 expenses = $1,579 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,247
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,835
Total Expenses
$4,414
Mortgage P&I
92%
$2,609
Property Taxes
9%
$256
Home Insurance
7%
$189
HOA
0%
$0
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$709