Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.27% first-year return on $127k initial cash invested.
-15.27%
Cash On Cash
2.72%
Cap Rate
0.44
DSCR
$3,339
Rent
-$1,617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,339 income − $4,956 expenses = $1,617 out of pocket
Investment Breakdown
|
Purchase Price
$519k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,193
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,339
Total Expenses
$4,956
Mortgage P&I
80%
$2,660
Property Taxes
15%
$508
Home Insurance
6%
$184
HOA
0%
$0
Property Management
15%
$501
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$835