Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.16% first-year return on $126k initial cash invested.
-18.16%
Cash On Cash
1.9%
Cap Rate
0.31
DSCR
$2,506
Rent
-$1,901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,506 income − $4,407 expenses = $1,901 out of pocket
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,125
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,506
Total Expenses
$4,407
Mortgage P&I
104%
$2,613
Property Taxes
16%
$408
Home Insurance
7%
$184
HOA
0%
$0
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$626