Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.48% first-year return on $128k initial cash invested.
-16.48%
Cash On Cash
2.45%
Cap Rate
0.39
DSCR
$2,986
Rent
-$1,763
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,986 income − $4,749 expenses = $1,763 out of pocket
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,257
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,986
Total Expenses
$4,749
Mortgage P&I
91%
$2,716
Property Taxes
14%
$408
Home Insurance
6%
$189
HOA
0%
$4
Property Management
15%
$448
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$746