Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.4% first-year return on $127k initial cash invested.
-13.4%
Cash On Cash
3.24%
Cap Rate
0.52
DSCR
$3,374
Rent
-$1,422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,374 income − $4,796 expenses = $1,422 out of pocket
Investment Breakdown
|
Purchase Price
$521k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,206
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,374
Total Expenses
$4,796
Mortgage P&I
80%
$2,694
Property Taxes
9%
$298
Home Insurance
5%
$184
HOA
0%
$0
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$844