Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.64% first-year return on $127k initial cash invested.
-20.64%
Cash On Cash
0.98%
Cap Rate
0.17
DSCR
$2,716
Rent
-$2,188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,716 income − $4,904 expenses = $2,188 out of pocket
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,199
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,716
Total Expenses
$4,904
Mortgage P&I
92%
$2,504
Property Taxes
20%
$534
Home Insurance
7%
$182
HOA
14%
$380
Property Management
15%
$407
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$679