Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.35% first-year return on $127k initial cash invested.
-15.35%
Cash On Cash
2.45%
Cap Rate
0.41
DSCR
$2,484
Rent
-$1,627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,484 income − $4,111 expenses = $1,627 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%
$5,199
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,484
Total Expenses
$4,111
Mortgage P&I
104%
$2,590
Property Taxes
6%
$147
Home Insurance
7%
$182
HOA
0%
$0
Property Management
15%
$373
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$621