Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.38% first-year return on $126k initial cash invested.
-22.38%
Cash On Cash
0.7%
Cap Rate
0.12
DSCR
$1,972
Rent
-$2,351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,972 income − $4,323 expenses = $2,351 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
$1,972
Total Expenses
$4,323
Mortgage P&I
130%
$2,572
Property Taxes
32%
$622
Home Insurance
9%
$182
HOA
0%
$0
Property Management
15%
$296
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$493