Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.96% first-year return on $126k initial cash invested.
-15.96%
Cash On Cash
2.6%
Cap Rate
0.42
DSCR
$3,661
Rent
-$1,678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,661 income − $5,339 expenses = $1,678 out of pocket
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,150
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,661
Total Expenses
$5,339
Mortgage P&I
72%
$2,648
Property Taxes
13%
$459
Home Insurance
5%
$184
HOA
8%
$292
Property Management
15%
$549
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$915