Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.67% first-year return on $126k initial cash invested.
-24.67%
Cash On Cash
0.27%
Cap Rate
0.04
DSCR
$1,722
Rent
-$2,591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,722 income − $4,313 expenses = $2,591 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
$1,722
Total Expenses
$4,313
Mortgage P&I
153%
$2,636
Property Taxes
39%
$671
Home Insurance
10%
$180
HOA
0%
$0
Property Management
15%
$258
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$430