Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.61% first-year return on $127k initial cash invested.
-17.61%
Cash On Cash
2.3%
Cap Rate
0.36
DSCR
$2,823
Rent
-$1,867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,823 income − $4,690 expenses = $1,867 out of pocket
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,201
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,823
Total Expenses
$4,690
Mortgage P&I
97%
$2,749
Property Taxes
12%
$352
Home Insurance
7%
$184
HOA
2%
$50
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706