Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.11% first-year return on $126k initial cash invested.
-23.11%
Cash On Cash
0.53%
Cap Rate
0.09
DSCR
$1,531
Rent
-$2,421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,531 income − $3,952 expenses = $2,421 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
$1,531
Total Expenses
$3,952
Mortgage P&I
169%
$2,588
Property Taxes
28%
$421
Home Insurance
12%
$182
HOA
2%
$26
Property Management
15%
$230
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$383