Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.88% first-year return on $127k initial cash invested.
-18.88%
Cash On Cash
1.99%
Cap Rate
0.31
DSCR
$2,966
Rent
-$2,000
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,966 income − $4,966 expenses = $2,000 out of pocket
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,196
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,966
Total Expenses
$4,966
Mortgage P&I
92%
$2,742
Property Taxes
21%
$615
Home Insurance
6%
$184
HOA
0%
$0
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$742