Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.94% first-year return on $126k initial cash invested.
-25.94%
Cash On Cash
-0.31%
Cap Rate
-0.05
DSCR
$1,479
Rent
-$2,727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,479 income − $4,206 expenses = $2,727 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
$1,479
Total Expenses
$4,206
Mortgage P&I
171%
$2,535
Property Taxes
37%
$543
Home Insurance
12%
$180
HOA
16%
$238
Property Management
15%
$222
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$370