Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.98% first-year return on $127k initial cash invested.
-14.98%
Cash On Cash
2.62%
Cap Rate
0.43
DSCR
$2,492
Rent
-$1,584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,492 income − $4,076 expenses = $1,584 out of pocket
Investment Breakdown
|
Purchase Price
$518k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,184
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,492
Total Expenses
$4,076
Mortgage P&I
105%
$2,614
Property Taxes
1%
$29
Home Insurance
8%
$203
HOA
1%
$33
Property Management
15%
$374
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$623