Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.91% first-year return on $126k initial cash invested.
-28.91%
Cash On Cash
-1.01%
Cap Rate
-0.17
DSCR
$574
Rent
-$3,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$574 income − $3,601 expenses = $3,027 out of pocket
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,126
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$574
Total Expenses
$3,601
Mortgage P&I
448%
$2,572
Property Taxes
67%
$382
Home Insurance
32%
$184
HOA
33%
$187
Property Management
15%
$86
CapEx
4%
$23
Vacancy
0%
$0
Maintenance
4%
$23
Other
25%
$144