Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.81% first-year return on $126k initial cash invested.
-26.81%
Cash On Cash
-0.38%
Cap Rate
-0.06
DSCR
$896
Rent
-$2,818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$896 income − $3,714 expenses = $2,818 out of pocket
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.5%
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
$896
Total Expenses
$3,714
Mortgage P&I
292%
$2,618
Property Taxes
52%
$469
Home Insurance
20%
$180
HOA
2%
$17
Property Management
15%
$134
CapEx
4%
$36
Vacancy
0%
$0
Maintenance
4%
$36
Other
25%
$224