Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.24% first-year return on $126k initial cash invested.
-10.24%
Cash On Cash
3.83%
Cap Rate
0.64
DSCR
$3,989
Rent
-$1,077
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,989 income − $5,066 expenses = $1,077 out of pocket
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,989
Total Expenses
$5,066
Mortgage P&I
64%
$2,562
Property Taxes
10%
$407
Home Insurance
5%
$182
HOA
0%
$0
Property Management
15%
$598
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$997