Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12% first-year return on $127k initial cash invested.
-12%
Cash On Cash
3.53%
Cap Rate
0.58
DSCR
$3,766
Rent
-$1,271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,766 income − $5,037 expenses = $1,271 out of pocket
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,197
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,766
Total Expenses
$5,037
Mortgage P&I
70%
$2,648
Property Taxes
10%
$377
Home Insurance
5%
$184
HOA
1%
$19
Property Management
15%
$565
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$942