Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.01% first-year return on $127k initial cash invested.
-24.01%
Cash On Cash
0.28%
Cap Rate
0.05
DSCR
$1,863
Rent
-$2,541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,863 income − $4,404 expenses = $2,541 out of pocket
Investment Breakdown
|
Purchase Price
$519k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,190
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,863
Total Expenses
$4,404
Mortgage P&I
139%
$2,588
Property Taxes
40%
$739
Home Insurance
10%
$182
HOA
0%
$0
Property Management
15%
$279
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$466