Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.59% first-year return on $127k initial cash invested.
-20.59%
Cash On Cash
1.18%
Cap Rate
0.2
DSCR
$3,536
Rent
-$2,179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,536 income − $5,715 expenses = $2,179 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%
$5,190
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,536
Total Expenses
$5,715
Mortgage P&I
72%
$2,548
Property Taxes
16%
$581
Home Insurance
5%
$184
HOA
20%
$706
Property Management
15%
$530
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$884