Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.04% first-year return on $127k initial cash invested.
-12.04%
Cash On Cash
3.4%
Cap Rate
0.57
DSCR
$3,888
Rent
-$1,279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,888 income − $5,167 expenses = $1,279 out of pocket
Investment Breakdown
|
Purchase Price
$521k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,213
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,888
Total Expenses
$5,167
Mortgage P&I
67%
$2,602
Property Taxes
13%
$512
Home Insurance
5%
$186
HOA
0%
$0
Property Management
15%
$583
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$972