Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.84% first-year return on $126k initial cash invested.
-25.84%
Cash On Cash
-0.2%
Cap Rate
-0.03
DSCR
$1,842
Rent
-$2,716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,842 income − $4,558 expenses = $2,716 out of pocket
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,149
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,842
Total Expenses
$4,558
Mortgage P&I
139%
$2,556
Property Taxes
22%
$414
Home Insurance
10%
$184
HOA
28%
$520
Property Management
15%
$276
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$460