Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.49% first-year return on $127k initial cash invested.
-17.49%
Cash On Cash
2.16%
Cap Rate
0.35
DSCR
$3,211
Rent
-$1,851
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,211 income − $5,062 expenses = $1,851 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
$3,211
Total Expenses
$5,062
Mortgage P&I
83%
$2,657
Property Taxes
21%
$679
Home Insurance
6%
$185
HOA
0%
$0
Property Management
15%
$482
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$803