Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.86% first-year return on $127k initial cash invested.
-9.86%
Cash On Cash
3.82%
Cap Rate
0.65
DSCR
$3,526
Rent
-$1,047
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,526 income − $4,573 expenses = $1,047 out of pocket
Investment Breakdown
|
Purchase Price
$521k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,208
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,526
Total Expenses
$4,573
Mortgage P&I
73%
$2,565
Property Taxes
4%
$156
Home Insurance
5%
$159
HOA
0%
$0
Property Management
15%
$529
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$882