Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.53% first-year return on $128k initial cash invested.
-18.53%
Cash On Cash
1.91%
Cap Rate
0.31
DSCR
$2,528
Rent
-$1,972
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,528 income − $4,500 expenses = $1,972 out of pocket
Investment Breakdown
|
Purchase Price
$523k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,225
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,528
Total Expenses
$4,500
Mortgage P&I
107%
$2,703
Property Taxes
14%
$361
Home Insurance
7%
$183
HOA
2%
$40
Property Management
15%
$379
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$632