Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.82% first-year return on $127k initial cash invested.
-17.82%
Cash On Cash
2.05%
Cap Rate
0.34
DSCR
$3,437
Rent
-$1,891
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,437 income − $5,328 expenses = $1,891 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%
$5,207
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,437
Total Expenses
$5,328
Mortgage P&I
77%
$2,642
Property Taxes
14%
$488
Home Insurance
6%
$192
HOA
10%
$357
Property Management
15%
$516
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$859