Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.16% first-year return on $123k initial cash invested.
-21.16%
Cash On Cash
1.66%
Cap Rate
0.25
DSCR
$3,031
Rent
-$2,177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,031 income − $5,208 expenses = $2,177 out of pocket
Investment Breakdown
|
Purchase Price
$502k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,021
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,031
Total Expenses
$5,208
Mortgage P&I
91%
$2,750
Property Taxes
27%
$828
Home Insurance
6%
$175
HOA
0%
$0
Property Management
15%
$455
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$758