Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.85% first-year return on $126k initial cash invested.
-22.85%
Cash On Cash
0.68%
Cap Rate
0.11
DSCR
$1,794
Rent
-$2,401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,794 income − $4,195 expenses = $2,401 out of pocket
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,147
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,794
Total Expenses
$4,195
Mortgage P&I
146%
$2,619
Property Taxes
22%
$398
Home Insurance
10%
$184
HOA
7%
$133
Property Management
15%
$269
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$448