Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.58% first-year return on $126k initial cash invested.
-13.58%
Cash On Cash
2.88%
Cap Rate
0.49
DSCR
$3,624
Rent
-$1,431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,624 income − $5,055 expenses = $1,431 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
$3,624
Total Expenses
$5,055
Mortgage P&I
70%
$2,527
Property Taxes
11%
$402
Home Insurance
5%
$186
HOA
6%
$200
Property Management
15%
$544
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$906