Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.35% first-year return on $126k initial cash invested.
-11.35%
Cash On Cash
3.37%
Cap Rate
0.58
DSCR
$3,279
Rent
-$1,196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,279 income − $4,475 expenses = $1,196 out of pocket
Investment Breakdown
|
Purchase Price
$516k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,163
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,279
Total Expenses
$4,475
Mortgage P&I
77%
$2,517
Property Taxes
6%
$198
Home Insurance
6%
$186
HOA
0%
$0
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$820