Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.79% first-year return on $126k initial cash invested.
-19.79%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$2,236
Rent
-$2,074
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,236 income − $4,310 expenses = $2,074 out of pocket
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,132
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,236
Total Expenses
$4,310
Mortgage P&I
114%
$2,553
Property Taxes
23%
$503
Home Insurance
8%
$182
HOA
0%
$0
Property Management
15%
$335
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$559