Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.14% first-year return on $127k initial cash invested.
-19.14%
Cash On Cash
1.72%
Cap Rate
0.28
DSCR
$2,875
Rent
-$2,026
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,875 income − $4,901 expenses = $2,026 out of pocket
Investment Breakdown
|
Purchase Price
$519k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,192
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,875
Total Expenses
$4,901
Mortgage P&I
92%
$2,657
Property Taxes
24%
$679
Home Insurance
6%
$185
HOA
0%
$0
Property Management
15%
$431
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$719