Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.82% first-year return on $127k initial cash invested.
-15.82%
Cash On Cash
2.28%
Cap Rate
0.39
DSCR
$3,087
Rent
-$1,674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,087 income − $4,761 expenses = $1,674 out of pocket
Investment Breakdown
|
Purchase Price
$519k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,188
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,087
Total Expenses
$4,761
Mortgage P&I
82%
$2,535
Property Taxes
17%
$520
Home Insurance
6%
$175
HOA
2%
$50
Property Management
15%
$463
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$772