Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.55% first-year return on $126k initial cash invested.
-12.55%
Cash On Cash
3.48%
Cap Rate
0.56
DSCR
$3,223
Rent
-$1,315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,223 income − $4,538 expenses = $1,315 out of pocket
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,132
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,223
Total Expenses
$4,538
Mortgage P&I
83%
$2,673
Property Taxes
4%
$122
Home Insurance
6%
$184
HOA
0%
$12
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$806