Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.55% first-year return on $127k initial cash invested.
-19.55%
Cash On Cash
1.46%
Cap Rate
0.24
DSCR
$2,410
Rent
-$2,067
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,410 income − $4,477 expenses = $2,067 out of pocket
Investment Breakdown
|
Purchase Price
$519k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,185
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,410
Total Expenses
$4,477
Mortgage P&I
108%
$2,600
Property Taxes
15%
$358
Home Insurance
8%
$196
HOA
7%
$167
Property Management
15%
$362
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$602