Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.46% first-year return on $123k initial cash invested.
-17.46%
Cash On Cash
2.03%
Cap Rate
0.34
DSCR
$2,885
Rent
-$1,794
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,885 income − $4,679 expenses = $1,794 out of pocket
Investment Breakdown
|
Purchase Price
$502k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,015
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,885
Total Expenses
$4,679
Mortgage P&I
88%
$2,528
Property Taxes
20%
$589
Home Insurance
6%
$178
HOA
0%
$0
Property Management
15%
$433
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$721