Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.02% first-year return on $126k initial cash invested.
-21.02%
Cash On Cash
1.12%
Cap Rate
0.18
DSCR
$2,010
Rent
-$2,207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,010 income − $4,217 expenses = $2,207 out of pocket
Investment Breakdown
|
Purchase Price
$514k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,143
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,010
Total Expenses
$4,217
Mortgage P&I
130%
$2,607
Property Taxes
23%
$464
Home Insurance
9%
$182
HOA
0%
$0
Property Management
15%
$302
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$502