Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.64% first-year return on $124k initial cash invested.
-19.64%
Cash On Cash
1.35%
Cap Rate
0.23
DSCR
$2,074
Rent
-$2,036
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,074 income − $4,110 expenses = $2,036 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
$2,074
Total Expenses
$4,110
Mortgage P&I
122%
$2,525
Property Taxes
20%
$415
Home Insurance
8%
$175
HOA
0%
$0
Property Management
15%
$311
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$518