Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.53% first-year return on $129k initial cash invested.
-11.53%
Cash On Cash
3.47%
Cap Rate
0.58
DSCR
$3,488
Rent
-$1,239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,488 income − $4,727 expenses = $1,239 out of pocket
Investment Breakdown
|
Purchase Price
$529k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,286
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,488
Total Expenses
$4,727
Mortgage P&I
75%
$2,627
Property Taxes
7%
$236
Home Insurance
5%
$189
HOA
0%
$0
Property Management
15%
$523
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$872