Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.77% first-year return on $127k initial cash invested.
-15.77%
Cash On Cash
2.47%
Cap Rate
0.41
DSCR
$3,508
Rent
-$1,664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,508 income − $5,172 expenses = $1,664 out of pocket
Investment Breakdown
|
Purchase Price
$517k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$103k
Closing costs
1%
$5,174
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,508
Total Expenses
$5,172
Mortgage P&I
74%
$2,590
Property Taxes
19%
$653
Home Insurance
6%
$210
HOA
1%
$36
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$877