Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.54% first-year return on $126k initial cash invested.
-21.54%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$2,307
Rent
-$2,257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,307 income − $4,564 expenses = $2,257 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%
$5,131
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,307
Total Expenses
$4,564
Mortgage P&I
110%
$2,548
Property Taxes
31%
$725
Home Insurance
8%
$184
HOA
0%
$0
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$577