Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.85% first-year return on $126k initial cash invested.
-19.85%
Cash On Cash
1.41%
Cap Rate
0.23
DSCR
$2,068
Rent
-$2,085
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,068 income − $4,153 expenses = $2,085 out of pocket
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,145
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,068
Total Expenses
$4,153
Mortgage P&I
126%
$2,608
Property Taxes
18%
$374
Home Insurance
9%
$178
HOA
0%
$0
Property Management
15%
$310
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$517