Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.97% first-year return on $126k initial cash invested.
-16.97%
Cash On Cash
2.12%
Cap Rate
0.35
DSCR
$3,061
Rent
-$1,783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,061 income − $4,844 expenses = $1,783 out of pocket
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,145
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,061
Total Expenses
$4,844
Mortgage P&I
84%
$2,572
Property Taxes
20%
$622
Home Insurance
6%
$182
HOA
0%
$0
Property Management
15%
$459
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$765