Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.96% first-year return on $127k initial cash invested.
-32.96%
Cash On Cash
-1.85%
Cap Rate
-0.3
DSCR
$391
Rent
-$3,494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$391 income − $3,885 expenses = $3,494 out of pocket
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,200
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$391
Total Expenses
$3,885
Mortgage P&I
684%
$2,676
Property Taxes
214%
$837
Home Insurance
47%
$182
HOA
0%
$1
Property Management
15%
$59
CapEx
4%
$16
Vacancy
0%
$0
Maintenance
4%
$16
Other
25%
$98