Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.39% first-year return on $126k initial cash invested.
-31.39%
Cash On Cash
-1.46%
Cap Rate
-0.24
DSCR
$896
Rent
-$3,296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$896 income − $4,192 expenses = $3,296 out of pocket
Investment Breakdown
|
Purchase Price
$514k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,142
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$896
Total Expenses
$4,192
Mortgage P&I
294%
$2,636
Property Taxes
60%
$536
Home Insurance
21%
$192
HOA
44%
$398
Property Management
15%
$134
CapEx
4%
$36
Vacancy
0%
$0
Maintenance
4%
$36
Other
25%
$224