Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.93% first-year return on $127k initial cash invested.
-21.93%
Cash On Cash
0.83%
Cap Rate
0.14
DSCR
$2,000
Rent
-$2,321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,000 income − $4,321 expenses = $2,321 out of pocket
Investment Breakdown
|
Purchase Price
$519k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,191
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,000
Total Expenses
$4,321
Mortgage P&I
130%
$2,601
Property Taxes
24%
$474
Home Insurance
9%
$186
HOA
5%
$100
Property Management
15%
$300
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$500