Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.65% first-year return on $126k initial cash invested.
-17.65%
Cash On Cash
2.61%
Cap Rate
0.39
DSCR
$3,005
Rent
-$1,851
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,005 income − $4,856 expenses = $1,851 out of pocket
Investment Breakdown
|
Purchase Price
$514k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,137
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,005
Total Expenses
$4,856
Mortgage P&I
95%
$2,847
Property Taxes
13%
$385
Home Insurance
6%
$182
HOA
0%
$0
Property Management
15%
$451
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$751