Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.16% first-year return on $126k initial cash invested.
-15.16%
Cash On Cash
2.57%
Cap Rate
0.43
DSCR
$3,090
Rent
-$1,591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,090 income − $4,681 expenses = $1,591 out of pocket
Investment Breakdown
|
Purchase Price
$514k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,139
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,090
Total Expenses
$4,681
Mortgage P&I
83%
$2,567
Property Taxes
13%
$416
Home Insurance
6%
$173
HOA
1%
$41
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$772