Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.57% first-year return on $124k initial cash invested.
-14.57%
Cash On Cash
2.86%
Cap Rate
0.47
DSCR
$3,640
Rent
-$1,505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,640 income − $5,145 expenses = $1,505 out of pocket
Investment Breakdown
|
Purchase Price
$505k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,047
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,640
Total Expenses
$5,145
Mortgage P&I
70%
$2,560
Property Taxes
18%
$651
Home Insurance
5%
$186
HOA
0%
$0
Property Management
15%
$546
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$910