Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.71% first-year return on $127k initial cash invested.
-21.71%
Cash On Cash
0.82%
Cap Rate
0.14
DSCR
$2,055
Rent
-$2,296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,055 income − $4,351 expenses = $2,296 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
$2,055
Total Expenses
$4,351
Mortgage P&I
125%
$2,568
Property Taxes
25%
$510
Home Insurance
9%
$184
HOA
5%
$103
Property Management
15%
$308
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$514