Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.06% first-year return on $123k initial cash invested.
-8.06%
Cash On Cash
4.37%
Cap Rate
0.73
DSCR
$3,878
Rent
-$827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,878 income − $4,705 expenses = $827 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
$3,878
Total Expenses
$4,705
Mortgage P&I
64%
$2,494
Property Taxes
4%
$173
Home Insurance
4%
$171
HOA
0%
$5
Property Management
15%
$582
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$970