Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24% first-year return on $127k initial cash invested.
-24%
Cash On Cash
0.29%
Cap Rate
0.05
DSCR
$1,855
Rent
-$2,545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,855 income − $4,400 expenses = $2,545 out of pocket
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,202
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,855
Total Expenses
$4,400
Mortgage P&I
140%
$2,596
Property Taxes
33%
$615
Home Insurance
10%
$184
HOA
6%
$115
Property Management
15%
$278
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$464