Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.16% first-year return on $126k initial cash invested.
-28.16%
Cash On Cash
-0.91%
Cap Rate
-0.15
DSCR
$597
Rent
-$2,948
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$597 income − $3,545 expenses = $2,948 out of pocket
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,126
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$597
Total Expenses
$3,545
Mortgage P&I
425%
$2,535
Property Taxes
87%
$522
Home Insurance
34%
$201
HOA
0%
$0
Property Management
15%
$90
CapEx
4%
$24
Vacancy
0%
$0
Maintenance
4%
$24
Other
25%
$149