Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.24% first-year return on $126k initial cash invested.
-26.24%
Cash On Cash
-0.39%
Cap Rate
-0.07
DSCR
$1,420
Rent
-$2,758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,420 income − $4,178 expenses = $2,758 out of pocket
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,150
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,420
Total Expenses
$4,178
Mortgage P&I
179%
$2,535
Property Taxes
38%
$543
Home Insurance
13%
$180
HOA
17%
$238
Property Management
15%
$213
CapEx
4%
$57
Vacancy
0%
$0
Maintenance
4%
$57
Other
25%
$355