Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.15% first-year return on $128k initial cash invested.
-22.15%
Cash On Cash
0.46%
Cap Rate
0.08
DSCR
$1,714
Rent
-$2,367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,714 income − $4,081 expenses = $2,367 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,248
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,714
Total Expenses
$4,081
Mortgage P&I
146%
$2,501
Property Taxes
33%
$571
Home Insurance
11%
$186
HOA
0%
$0
Property Management
15%
$257
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$428