Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.94% first-year return on $126k initial cash invested.
-25.94%
Cash On Cash
0.31%
Cap Rate
0.05
DSCR
$1,528
Rent
-$2,713
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,528 income − $4,241 expenses = $2,713 out of pocket
Investment Breakdown
|
Purchase Price
$512k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$102k
Closing costs
1%
$5,120
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,528
Total Expenses
$4,241
Mortgage P&I
182%
$2,785
Property Taxes
35%
$541
Home Insurance
12%
$182
HOA
0%
$0
Property Management
15%
$229
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$382