Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.26% first-year return on $127k initial cash invested.
-22.26%
Cash On Cash
0.71%
Cap Rate
0.12
DSCR
$1,738
Rent
-$2,359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,738 income − $4,097 expenses = $2,359 out of pocket
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,199
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,738
Total Expenses
$4,097
Mortgage P&I
149%
$2,595
Property Taxes
28%
$483
Home Insurance
11%
$184
HOA
0%
$0
Property Management
15%
$261
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$434