Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.79% first-year return on $127k initial cash invested.
-10.79%
Cash On Cash
3.64%
Cap Rate
0.61
DSCR
$3,652
Rent
-$1,137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,652 income − $4,789 expenses = $1,137 out of pocket
Investment Breakdown
|
Purchase Price
$517k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$103k
Closing costs
1%
$5,167
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,652
Total Expenses
$4,789
Mortgage P&I
70%
$2,559
Property Taxes
8%
$302
Home Insurance
5%
$175
HOA
0%
$0
Property Management
15%
$548
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$913