Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.06% first-year return on $126k initial cash invested.
-13.06%
Cash On Cash
2.85%
Cap Rate
0.49
DSCR
$3,090
Rent
-$1,369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,090 income − $4,459 expenses = $1,369 out of pocket
Investment Breakdown
|
Purchase Price
$514k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,135
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,090
Total Expenses
$4,459
Mortgage P&I
80%
$2,463
Property Taxes
9%
$291
Home Insurance
6%
$182
HOA
1%
$39
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$772