Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.27% first-year return on $126k initial cash invested.
-11.27%
Cash On Cash
3.57%
Cap Rate
0.6
DSCR
$3,540
Rent
-$1,180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,540 income − $4,720 expenses = $1,180 out of pocket
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,127
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,540
Total Expenses
$4,720
Mortgage P&I
72%
$2,564
Property Taxes
8%
$274
Home Insurance
5%
$182
HOA
0%
$0
Property Management
15%
$531
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$885