Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.43% first-year return on $126k initial cash invested.
-20.43%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$2,450
Rent
-$2,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,450 income − $4,588 expenses = $2,138 out of pocket
Investment Breakdown
|
Purchase Price
$512k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$102k
Closing costs
1%
$5,122
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,450
Total Expenses
$4,588
Mortgage P&I
106%
$2,599
Property Taxes
26%
$631
Home Insurance
7%
$182
HOA
0%
$0
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$612