Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.21% first-year return on $126k initial cash invested.
-14.21%
Cash On Cash
2.83%
Cap Rate
0.47
DSCR
$3,103
Rent
-$1,487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,103 income − $4,590 expenses = $1,487 out of pocket
Investment Breakdown
|
Purchase Price
$512k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$102k
Closing costs
1%
$5,124
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,103
Total Expenses
$4,590
Mortgage P&I
83%
$2,572
Property Taxes
10%
$322
Home Insurance
6%
$184
HOA
1%
$23
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$776