Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.03% first-year return on $126k initial cash invested.
-20.03%
Cash On Cash
1.23%
Cap Rate
0.2
DSCR
$1,483
Rent
-$2,101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,483 income − $3,584 expenses = $2,101 out of pocket
Investment Breakdown
|
Purchase Price
$514k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,138
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,483
Total Expenses
$3,584
Mortgage P&I
173%
$2,567
Property Taxes
8%
$122
Home Insurance
12%
$184
HOA
0%
$0
Property Management
15%
$222
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$371