Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -35% first-year return on $128k initial cash invested.
-35%
Cash On Cash
-2.42%
Cap Rate
-0.4
DSCR
$927
Rent
-$3,732
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$927 income − $4,659 expenses = $3,732 out of pocket
Investment Breakdown
|
Purchase Price
$524k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,236
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$927
Total Expenses
$4,659
Mortgage P&I
285%
$2,641
Property Taxes
150%
$1,389
Home Insurance
20%
$184
HOA
0%
$0
Property Management
15%
$139
CapEx
4%
$37
Vacancy
0%
$0
Maintenance
4%
$37
Other
25%
$232