Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.42% first-year return on $128k initial cash invested.
-15.42%
Cash On Cash
2.68%
Cap Rate
0.43
DSCR
$2,786
Rent
-$1,640
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,786 income − $4,426 expenses = $1,640 out of pocket
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$104k
Closing costs
1%
$5,222
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,786
Total Expenses
$4,426
Mortgage P&I
97%
$2,694
Property Taxes
7%
$205
Home Insurance
7%
$189
HOA
0%
$2
Property Management
15%
$418
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$696