Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.42% first-year return on $128k initial cash invested.
-16.42%
Cash On Cash
2.48%
Cap Rate
0.4
DSCR
$3,798
Rent
-$1,758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,798 income − $5,556 expenses = $1,758 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
$3,798
Total Expenses
$5,556
Mortgage P&I
71%
$2,694
Property Taxes
22%
$854
Home Insurance
5%
$184
HOA
0%
$0
Property Management
15%
$570
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$950