Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.81% first-year return on $129k initial cash invested.
-11.81%
Cash On Cash
3.66%
Cap Rate
0.6
DSCR
$4,386
Rent
-$1,266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,386 income − $5,652 expenses = $1,266 out of pocket
Investment Breakdown
|
Purchase Price
$527k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$105k
Closing costs
1%
$5,270
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,386
Total Expenses
$5,652
Mortgage P&I
62%
$2,699
Property Taxes
13%
$562
Home Insurance
4%
$184
HOA
2%
$103
Property Management
15%
$658
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,096