Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.65% first-year return on $127k initial cash invested.
-22.65%
Cash On Cash
1.15%
Cap Rate
0.18
DSCR
$2,200
Rent
-$2,393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,200 income − $4,593 expenses = $2,393 out of pocket
Investment Breakdown
|
Purchase Price
$518k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,180
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,200
Total Expenses
$4,593
Mortgage P&I
127%
$2,801
Property Taxes
25%
$551
Home Insurance
8%
$185
HOA
0%
$0
Property Management
15%
$330
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$550