Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.44% first-year return on $127k initial cash invested.
-15.44%
Cash On Cash
2.32%
Cap Rate
0.4
DSCR
$3,400
Rent
-$1,635
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,400 income − $5,035 expenses = $1,635 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
$3,400
Total Expenses
$5,035
Mortgage P&I
74%
$2,502
Property Taxes
20%
$677
Home Insurance
5%
$182
HOA
1%
$42
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$850