Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.08% first-year return on $126k initial cash invested.
-23.08%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$1,266
Rent
-$2,426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,266 income − $3,692 expenses = $2,426 out of pocket
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,150
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,266
Total Expenses
$3,692
Mortgage P&I
208%
$2,628
Property Taxes
19%
$241
Home Insurance
14%
$180
HOA
3%
$35
Property Management
15%
$190
CapEx
4%
$51
Vacancy
0%
$0
Maintenance
4%
$51
Other
25%
$316