Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.56% first-year return on $127k initial cash invested.
-15.56%
Cash On Cash
2.35%
Cap Rate
0.4
DSCR
$3,223
Rent
-$1,649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,223 income − $4,872 expenses = $1,649 out of pocket
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,200
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,223
Total Expenses
$4,872
Mortgage P&I
79%
$2,538
Property Taxes
18%
$580
Home Insurance
6%
$182
HOA
1%
$25
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$806