Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.94% first-year return on $131k initial cash invested.
-14.94%
Cash On Cash
2.5%
Cap Rate
0.41
DSCR
$2,978
Rent
-$1,635
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,978 income − $4,613 expenses = $1,635 out of pocket
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$102k
Closing costs
1%
$5,110
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$2,978
Total Expenses
$4,613
Mortgage P&I
87%
$2,580
Property Taxes
13%
$376
Home Insurance
6%
$184
HOA
1%
$44
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$744