Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.39% first-year return on $126k initial cash invested.
-15.39%
Cash On Cash
2.36%
Cap Rate
0.41
DSCR
$3,393
Rent
-$1,622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,393 income − $5,015 expenses = $1,622 out of pocket
Investment Breakdown
|
Purchase Price
$517k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,165
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,393
Total Expenses
$5,015
Mortgage P&I
74%
$2,503
Property Taxes
21%
$699
Home Insurance
5%
$184
HOA
0%
$0
Property Management
15%
$509
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$848