Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.97% first-year return on $126k initial cash invested.
-20.97%
Cash On Cash
0.92%
Cap Rate
0.16
DSCR
$1,555
Rent
-$2,206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,555 income − $3,761 expenses = $2,206 out of pocket
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,154
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,555
Total Expenses
$3,761
Mortgage P&I
163%
$2,539
Property Taxes
18%
$285
Home Insurance
12%
$191
HOA
0%
$0
Property Management
15%
$233
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$389