Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.62% first-year return on $126k initial cash invested.
-13.62%
Cash On Cash
3.13%
Cap Rate
0.51
DSCR
$3,663
Rent
-$1,432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,663 income − $5,095 expenses = $1,432 out of pocket
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,150
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,663
Total Expenses
$5,095
Mortgage P&I
72%
$2,628
Property Taxes
12%
$440
Home Insurance
5%
$180
HOA
2%
$88
Property Management
15%
$549
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$916