Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.32% first-year return on $126k initial cash invested.
-16.32%
Cash On Cash
2.35%
Cap Rate
0.38
DSCR
$2,312
Rent
-$1,719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,312 income − $4,031 expenses = $1,719 out of pocket
Investment Breakdown
|
Purchase Price
$516k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,162
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,312
Total Expenses
$4,031
Mortgage P&I
114%
$2,637
Property Taxes
4%
$84
Home Insurance
9%
$201
HOA
0%
$0
Property Management
15%
$347
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$578