Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.04% first-year return on $127k initial cash invested.
-14.04%
Cash On Cash
2.83%
Cap Rate
0.47
DSCR
$3,203
Rent
-$1,488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,203 income − $4,691 expenses = $1,488 out of pocket
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,198
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,203
Total Expenses
$4,691
Mortgage P&I
81%
$2,585
Property Taxes
8%
$264
Home Insurance
6%
$189
HOA
4%
$116
Property Management
15%
$480
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$801