Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.41% first-year return on $128k initial cash invested.
-9.41%
Cash On Cash
3.87%
Cap Rate
0.67
DSCR
$3,912
Rent
-$1,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,912 income − $4,915 expenses = $1,003 out of pocket
Investment Breakdown
|
Purchase Price
$523k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,231
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,912
Total Expenses
$4,915
Mortgage P&I
65%
$2,536
Property Taxes
7%
$257
Home Insurance
5%
$184
HOA
2%
$61
Property Management
15%
$587
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$978