Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.09% first-year return on $122k initial cash invested.
-17.09%
Cash On Cash
2.33%
Cap Rate
0.38
DSCR
$2,446
Rent
-$1,741
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,446 income − $4,187 expenses = $1,741 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$105k
Closing costs
1%
$5,250
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$2,446
Total Expenses
$4,187
Mortgage P&I
109%
$2,664
Property Taxes
7%
$164
Home Insurance
8%
$184
HOA
0%
$0
Property Management
15%
$367
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$612