Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.91% first-year return on $126k initial cash invested.
-12.91%
Cash On Cash
2.91%
Cap Rate
0.51
DSCR
$3,645
Rent
-$1,354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,645 income − $4,999 expenses = $1,354 out of pocket
Investment Breakdown
|
Purchase Price
$514k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,135
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,645
Total Expenses
$4,999
Mortgage P&I
67%
$2,452
Property Taxes
17%
$624
Home Insurance
5%
$173
HOA
0%
$0
Property Management
15%
$547
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$911