Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.66% first-year return on $126k initial cash invested.
-11.66%
Cash On Cash
3.45%
Cap Rate
0.58
DSCR
$3,711
Rent
-$1,227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,711 income − $4,938 expenses = $1,227 out of pocket
Investment Breakdown
|
Purchase Price
$516k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,157
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,711
Total Expenses
$4,938
Mortgage P&I
69%
$2,560
Property Taxes
11%
$412
Home Insurance
5%
$185
HOA
0%
$0
Property Management
15%
$557
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$928