Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.11% first-year return on $128k initial cash invested.
-12.11%
Cash On Cash
3.62%
Cap Rate
0.59
DSCR
$4,683
Rent
-$1,296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,683 income − $5,979 expenses = $1,296 out of pocket
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,259
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,683
Total Expenses
$5,979
Mortgage P&I
58%
$2,694
Property Taxes
18%
$854
Home Insurance
4%
$184
HOA
0%
$0
Property Management
15%
$702
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,171