Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.68% first-year return on $127k initial cash invested.
-11.68%
Cash On Cash
3.31%
Cap Rate
0.57
DSCR
$4,167
Rent
-$1,237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,167 income − $5,404 expenses = $1,237 out of pocket
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,195
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,167
Total Expenses
$5,404
Mortgage P&I
60%
$2,502
Property Taxes
16%
$677
Home Insurance
4%
$182
HOA
1%
$42
Property Management
15%
$625
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,042