Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.64% first-year return on $126k initial cash invested.
-17.64%
Cash On Cash
2.11%
Cap Rate
0.34
DSCR
$2,621
Rent
-$1,855
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,621 income − $4,476 expenses = $1,855 out of pocket
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,153
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,621
Total Expenses
$4,476
Mortgage P&I
101%
$2,658
Property Taxes
10%
$271
Home Insurance
7%
$182
HOA
4%
$107
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$655