Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.3% first-year return on $126k initial cash invested.
-25.3%
Cash On Cash
0.53%
Cap Rate
0.08
DSCR
$890
Rent
-$2,651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$890 income − $3,541 expenses = $2,651 out of pocket
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,130
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$890
Total Expenses
$3,541
Mortgage P&I
319%
$2,843
Property Taxes
10%
$90
Home Insurance
20%
$180
HOA
0%
$0
Property Management
15%
$134
CapEx
4%
$36
Vacancy
0%
$0
Maintenance
4%
$36
Other
25%
$222