Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.25% first-year return on $127k initial cash invested.
-28.25%
Cash On Cash
-0.95%
Cap Rate
-0.16
DSCR
$530
Rent
-$2,994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$530 income − $3,524 expenses = $2,994 out of pocket
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,199
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$530
Total Expenses
$3,524
Mortgage P&I
483%
$2,561
Property Taxes
99%
$527
Home Insurance
34%
$182
HOA
0%
$0
Property Management
15%
$80
CapEx
4%
$21
Vacancy
0%
$0
Maintenance
4%
$21
Other
25%
$132