Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.75% first-year return on $127k initial cash invested.
-20.75%
Cash On Cash
1.02%
Cap Rate
0.17
DSCR
$2,038
Rent
-$2,199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,038 income − $4,237 expenses = $2,199 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%
$5,199
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,038
Total Expenses
$4,237
Mortgage P&I
126%
$2,558
Property Taxes
15%
$313
Home Insurance
9%
$184
HOA
10%
$202
Property Management
15%
$306
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$510