Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.85% first-year return on $128k initial cash invested.
-12.85%
Cash On Cash
3.12%
Cap Rate
0.52
DSCR
$3,111
Rent
-$1,373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,111 income − $4,484 expenses = $1,373 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,111
Total Expenses
$4,484
Mortgage P&I
84%
$2,615
Property Taxes
6%
$192
Home Insurance
6%
$184
HOA
0%
$0
Property Management
15%
$467
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$778