Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.84% first-year return on $127k initial cash invested.
-24.84%
Cash On Cash
0.62%
Cap Rate
0.09
DSCR
$1,424
Rent
-$2,620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,424 income − $4,044 expenses = $2,620 out of pocket
Investment Breakdown
|
Purchase Price
$517k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$103k
Closing costs
1%
$5,169
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,424
Total Expenses
$4,044
Mortgage P&I
199%
$2,829
Property Taxes
24%
$337
Home Insurance
13%
$182
HOA
1%
$12
Property Management
15%
$214
CapEx
4%
$57
Vacancy
0%
$0
Maintenance
4%
$57
Other
25%
$356