Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.47% first-year return on $128k initial cash invested.
-9.47%
Cash On Cash
4.08%
Cap Rate
0.68
DSCR
$4,334
Rent
-$1,013
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,334 income − $5,347 expenses = $1,013 out of pocket
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,255
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,334
Total Expenses
$5,347
Mortgage P&I
61%
$2,627
Property Taxes
10%
$448
Home Insurance
4%
$192
HOA
0%
$0
Property Management
15%
$650
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,084