Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.95% first-year return on $124k initial cash invested.
-19.95%
Cash On Cash
1.27%
Cap Rate
0.21
DSCR
$2,010
Rent
-$2,069
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,010 income − $4,079 expenses = $2,069 out of pocket
Investment Breakdown
|
Purchase Price
$507k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,068
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,010
Total Expenses
$4,079
Mortgage P&I
126%
$2,525
Property Taxes
21%
$415
Home Insurance
9%
$175
HOA
0%
$0
Property Management
15%
$302
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$502