Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.1% first-year return on $126k initial cash invested.
-11.1%
Cash On Cash
3.77%
Cap Rate
0.61
DSCR
$3,686
Rent
-$1,163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,686 income − $4,849 expenses = $1,163 out of pocket
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,129
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,686
Total Expenses
$4,849
Mortgage P&I
71%
$2,629
Property Taxes
7%
$263
Home Insurance
5%
$188
HOA
0%
$0
Property Management
15%
$553
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$922