Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.11% first-year return on $126k initial cash invested.
-24.11%
Cash On Cash
0.31%
Cap Rate
0.05
DSCR
$1,087
Rent
-$2,524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,087 income − $3,611 expenses = $2,524 out of pocket
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,125
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,087
Total Expenses
$3,611
Mortgage P&I
241%
$2,615
Property Taxes
25%
$274
Home Insurance
17%
$180
HOA
2%
$21
Property Management
15%
$163
CapEx
4%
$43
Vacancy
0%
$0
Maintenance
4%
$43
Other
25%
$272