Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.47% first-year return on $127k initial cash invested.
-22.47%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$1,902
Rent
-$2,376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,902 income − $4,278 expenses = $2,376 out of pocket
Investment Breakdown
|
Purchase Price
$519k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,186
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,902
Total Expenses
$4,278
Mortgage P&I
135%
$2,568
Property Taxes
27%
$510
Home Insurance
10%
$184
HOA
5%
$103
Property Management
15%
$285
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$476