Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.54% first-year return on $126k initial cash invested.
-17.54%
Cash On Cash
1.82%
Cap Rate
0.31
DSCR
$2,785
Rent
-$1,840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,785 income − $4,625 expenses = $1,840 out of pocket
Investment Breakdown
|
Purchase Price
$514k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,139
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,785
Total Expenses
$4,625
Mortgage P&I
90%
$2,509
Property Taxes
22%
$600
Home Insurance
6%
$180
HOA
0%
$0
Property Management
15%
$418
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$696