Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.15% first-year return on $124k initial cash invested.
-17.15%
Cash On Cash
2.15%
Cap Rate
0.35
DSCR
$2,520
Rent
-$1,769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,520 income − $4,289 expenses = $1,769 out of pocket
Investment Breakdown
|
Purchase Price
$504k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,036
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,520
Total Expenses
$4,289
Mortgage P&I
102%
$2,571
Property Taxes
13%
$324
Home Insurance
7%
$184
HOA
0%
$0
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$630