Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.8% first-year return on $127k initial cash invested.
-11.8%
Cash On Cash
3.53%
Cap Rate
0.58
DSCR
$3,423
Rent
-$1,254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,423 income − $4,677 expenses = $1,254 out of pocket
Investment Breakdown
|
Purchase Price
$521k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,213
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,423
Total Expenses
$4,677
Mortgage P&I
77%
$2,651
Property Taxes
6%
$194
Home Insurance
6%
$189
HOA
0%
$0
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$856