Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.53% first-year return on $128k initial cash invested.
-9.53%
Cash On Cash
4.21%
Cap Rate
0.68
DSCR
$3,929
Rent
-$1,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,929 income − $4,947 expenses = $1,018 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,929
Total Expenses
$4,947
Mortgage P&I
69%
$2,705
Property Taxes
3%
$125
Home Insurance
5%
$184
HOA
1%
$48
Property Management
15%
$589
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$982