Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.73% first-year return on $128k initial cash invested.
-17.73%
Cash On Cash
2%
Cap Rate
0.33
DSCR
$2,013
Rent
-$1,895
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,013 income − $3,908 expenses = $1,895 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,013
Total Expenses
$3,908
Mortgage P&I
134%
$2,688
Property Taxes
3%
$69
Home Insurance
9%
$184
HOA
0%
$0
Property Management
15%
$302
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$503