Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.6% first-year return on $126k initial cash invested.
-25.6%
Cash On Cash
0.02%
Cap Rate
0
DSCR
$1,539
Rent
-$2,688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,539 income − $4,227 expenses = $2,688 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
$1,539
Total Expenses
$4,227
Mortgage P&I
171%
$2,636
Property Taxes
44%
$671
Home Insurance
12%
$180
HOA
0%
$0
Property Management
15%
$231
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$385