Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.97% first-year return on $127k initial cash invested.
-18.97%
Cash On Cash
1.76%
Cap Rate
0.29
DSCR
$2,782
Rent
-$2,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,782 income − $4,791 expenses = $2,009 out of pocket
Investment Breakdown
|
Purchase Price
$519k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,194
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,782
Total Expenses
$4,791
Mortgage P&I
96%
$2,658
Property Taxes
22%
$613
Home Insurance
7%
$185
HOA
0%
$0
Property Management
15%
$417
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$696