Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.62% first-year return on $129k initial cash invested.
-15.62%
Cash On Cash
2.47%
Cap Rate
0.41
DSCR
$3,301
Rent
-$1,675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,301 income − $4,976 expenses = $1,675 out of pocket
Investment Breakdown
|
Purchase Price
$527k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$105k
Closing costs
1%
$5,272
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,301
Total Expenses
$4,976
Mortgage P&I
80%
$2,628
Property Taxes
17%
$572
Home Insurance
6%
$192
HOA
0%
$0
Property Management
15%
$495
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$825