Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.45% first-year return on $127k initial cash invested.
-27.45%
Cash On Cash
0.1%
Cap Rate
0.01
DSCR
$1,886
Rent
-$2,905
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,886 income − $4,791 expenses = $2,905 out of pocket
Investment Breakdown
|
Purchase Price
$519k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,190
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,886
Total Expenses
$4,791
Mortgage P&I
152%
$2,872
Property Taxes
44%
$830
Home Insurance
10%
$184
HOA
0%
$0
Property Management
15%
$283
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$472