Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.13% first-year return on $126k initial cash invested.
-22.13%
Cash On Cash
0.77%
Cap Rate
0.13
DSCR
$2,562
Rent
-$2,320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,562 income − $4,882 expenses = $2,320 out of pocket
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,134
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,562
Total Expenses
$4,882
Mortgage P&I
99%
$2,547
Property Taxes
36%
$932
Home Insurance
7%
$175
HOA
0%
$0
Property Management
15%
$384
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$640