Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.29% first-year return on $129k initial cash invested.
-22.29%
Cash On Cash
1.09%
Cap Rate
0.17
DSCR
$1,725
Rent
-$2,394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,725 income − $4,119 expenses = $2,394 out of pocket
Investment Breakdown
|
Purchase Price
$528k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,280
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,725
Total Expenses
$4,119
Mortgage P&I
163%
$2,804
Property Taxes
17%
$295
Home Insurance
11%
$192
HOA
0%
$0
Property Management
15%
$259
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$431