Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.04% first-year return on $127k initial cash invested.
-20.04%
Cash On Cash
1.13%
Cap Rate
0.19
DSCR
$2,523
Rent
-$2,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,523 income − $4,638 expenses = $2,115 out of pocket
Investment Breakdown
|
Purchase Price
$517k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$103k
Closing costs
1%
$5,173
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,523
Total Expenses
$4,638
Mortgage P&I
99%
$2,501
Property Taxes
28%
$710
Home Insurance
8%
$192
HOA
1%
$24
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$631