Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.39% first-year return on $127k initial cash invested.
-21.39%
Cash On Cash
1.1%
Cap Rate
0.18
DSCR
$1,645
Rent
-$2,256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,645 income − $3,901 expenses = $2,256 out of pocket
Investment Breakdown
|
Purchase Price
$517k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$103k
Closing costs
1%
$5,169
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,645
Total Expenses
$3,901
Mortgage P&I
162%
$2,662
Property Taxes
16%
$257
Home Insurance
12%
$192
HOA
0%
$0
Property Management
15%
$247
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$411