Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.66% first-year return on $126k initial cash invested.
-16.66%
Cash On Cash
2.09%
Cap Rate
0.36
DSCR
$3,405
Rent
-$1,752
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,405 income − $5,157 expenses = $1,752 out of pocket
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,151
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,405
Total Expenses
$5,157
Mortgage P&I
74%
$2,513
Property Taxes
23%
$784
Home Insurance
5%
$184
HOA
1%
$42
Property Management
15%
$511
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$851