Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.29% first-year return on $126k initial cash invested.
-14.29%
Cash On Cash
3.01%
Cap Rate
0.48
DSCR
$3,215
Rent
-$1,496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,215 income − $4,711 expenses = $1,496 out of pocket
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,126
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,215
Total Expenses
$4,711
Mortgage P&I
83%
$2,654
Property Taxes
9%
$305
Home Insurance
6%
$183
HOA
1%
$25
Property Management
15%
$482
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$804