Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.93% first-year return on $127k initial cash invested.
-9.93%
Cash On Cash
4.07%
Cap Rate
0.67
DSCR
$4,184
Rent
-$1,052
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,184 income − $5,236 expenses = $1,052 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
$4,184
Total Expenses
$5,236
Mortgage P&I
63%
$2,648
Property Taxes
9%
$377
Home Insurance
4%
$184
HOA
0%
$19
Property Management
15%
$628
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,046