Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.54% first-year return on $126k initial cash invested.
-14.54%
Cash On Cash
2.9%
Cap Rate
0.47
DSCR
$3,400
Rent
-$1,523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,400 income − $4,923 expenses = $1,523 out of pocket
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,130
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,400
Total Expenses
$4,923
Mortgage P&I
77%
$2,628
Property Taxes
14%
$481
Home Insurance
5%
$182
HOA
0%
$0
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$850