Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.33% first-year return on $127k initial cash invested.
-15.33%
Cash On Cash
2.72%
Cap Rate
0.44
DSCR
$3,680
Rent
-$1,625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,680 income − $5,305 expenses = $1,625 out of pocket
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,200
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,680
Total Expenses
$5,305
Mortgage P&I
72%
$2,655
Property Taxes
19%
$702
Home Insurance
5%
$182
HOA
0%
$0
Property Management
15%
$552
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$920