Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.97% first-year return on $127k initial cash invested.
-14.97%
Cash On Cash
2.74%
Cap Rate
0.45
DSCR
$3,099
Rent
-$1,590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,099 income − $4,689 expenses = $1,590 out of pocket
Investment Breakdown
|
Purchase Price
$521k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,213
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,099
Total Expenses
$4,689
Mortgage P&I
86%
$2,655
Property Taxes
11%
$354
Home Insurance
6%
$192
HOA
0%
$0
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$775