Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.3% first-year return on $126k initial cash invested.
-12.3%
Cash On Cash
3.22%
Cap Rate
0.54
DSCR
$3,174
Rent
-$1,289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,174 income − $4,463 expenses = $1,289 out of pocket
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,133
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,174
Total Expenses
$4,463
Mortgage P&I
80%
$2,538
Property Taxes
6%
$199
Home Insurance
6%
$181
HOA
1%
$21
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$794