Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.35% first-year return on $126k initial cash invested.
-20.35%
Cash On Cash
1.26%
Cap Rate
0.21
DSCR
$2,088
Rent
-$2,132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,088 income − $4,220 expenses = $2,132 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
$2,088
Total Expenses
$4,220
Mortgage P&I
124%
$2,588
Property Taxes
20%
$421
Home Insurance
9%
$182
HOA
1%
$26
Property Management
15%
$313
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$522