Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24% first-year return on $126k initial cash invested.
-24%
Cash On Cash
0.34%
Cap Rate
0.06
DSCR
$1,925
Rent
-$2,515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,925 income − $4,440 expenses = $2,515 out of pocket
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,130
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,925
Total Expenses
$4,440
Mortgage P&I
134%
$2,583
Property Taxes
25%
$485
Home Insurance
9%
$180
HOA
14%
$268
Property Management
15%
$289
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$481