Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.1% first-year return on $126k initial cash invested.
-19.1%
Cash On Cash
1.57%
Cap Rate
0.26
DSCR
$2,385
Rent
-$2,001
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,385 income − $4,386 expenses = $2,001 out of pocket
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,128
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,385
Total Expenses
$4,386
Mortgage P&I
108%
$2,579
Property Taxes
20%
$474
Home Insurance
8%
$181
HOA
0%
$8
Property Management
15%
$358
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$596