Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.04% first-year return on $127k initial cash invested.
-22.04%
Cash On Cash
0.82%
Cap Rate
0.14
DSCR
$2,103
Rent
-$2,342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,103 income − $4,445 expenses = $2,342 out of pocket
Investment Breakdown
|
Purchase Price
$521k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,214
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,103
Total Expenses
$4,445
Mortgage P&I
124%
$2,613
Property Taxes
20%
$416
Home Insurance
9%
$187
HOA
10%
$220
Property Management
15%
$315
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$526