Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.73% first-year return on $127k initial cash invested.
-12.73%
Cash On Cash
3.22%
Cap Rate
0.54
DSCR
$3,740
Rent
-$1,347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,740 income − $5,087 expenses = $1,347 out of pocket
Investment Breakdown
|
Purchase Price
$519k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,191
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,740
Total Expenses
$5,087
Mortgage P&I
69%
$2,591
Property Taxes
14%
$514
Home Insurance
5%
$186
HOA
0%
$0
Property Management
15%
$561
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$935