Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.59% first-year return on $126k initial cash invested.
-20.59%
Cash On Cash
1.78%
Cap Rate
0.27
DSCR
$1,895
Rent
-$2,157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,895 income − $4,052 expenses = $2,157 out of pocket
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,128
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,895
Total Expenses
$4,052
Mortgage P&I
150%
$2,842
Property Taxes
6%
$106
Home Insurance
10%
$184
HOA
1%
$10
Property Management
15%
$284
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$474