Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.08% first-year return on $127k initial cash invested.
-21.08%
Cash On Cash
1.4%
Cap Rate
0.22
DSCR
$2,274
Rent
-$2,222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,274 income − $4,496 expenses = $2,222 out of pocket
Investment Breakdown
|
Purchase Price
$517k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$103k
Closing costs
1%
$5,167
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,274
Total Expenses
$4,496
Mortgage P&I
120%
$2,732
Property Taxes
21%
$470
Home Insurance
8%
$184
HOA
1%
$19
Property Management
15%
$341
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$568