Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.27% first-year return on $126k initial cash invested.
-13.27%
Cash On Cash
2.97%
Cap Rate
0.5
DSCR
$3,685
Rent
-$1,398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,685 income − $5,083 expenses = $1,398 out of pocket
Investment Breakdown
|
Purchase Price
$516k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,163
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,685
Total Expenses
$5,083
Mortgage P&I
69%
$2,527
Property Taxes
11%
$402
Home Insurance
5%
$186
HOA
5%
$200
Property Management
15%
$553
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$921