Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.03% first-year return on $123k initial cash invested.
-9.03%
Cash On Cash
4.11%
Cap Rate
0.69
DSCR
$3,682
Rent
-$927
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,682 income − $4,609 expenses = $927 out of pocket
Investment Breakdown
|
Purchase Price
$501k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,007
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,682
Total Expenses
$4,609
Mortgage P&I
68%
$2,494
Property Taxes
5%
$173
Home Insurance
5%
$171
HOA
0%
$5
Property Management
15%
$552
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$920