Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.11% first-year return on $126k initial cash invested.
-25.11%
Cash On Cash
0.15%
Cap Rate
0.02
DSCR
$1,638
Rent
-$2,637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,638 income − $4,275 expenses = $2,637 out of pocket
Investment Breakdown
|
Purchase Price
$514k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,144
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,638
Total Expenses
$4,275
Mortgage P&I
161%
$2,636
Property Taxes
41%
$671
Home Insurance
11%
$180
HOA
0%
$0
Property Management
15%
$246
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$410