Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.44% first-year return on $127k initial cash invested.
-20.44%
Cash On Cash
1.56%
Cap Rate
0.25
DSCR
$2,403
Rent
-$2,155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,403 income − $4,558 expenses = $2,155 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
$2,403
Total Expenses
$4,558
Mortgage P&I
114%
$2,732
Property Taxes
20%
$470
Home Insurance
8%
$184
HOA
1%
$19
Property Management
15%
$360
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$601