Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.57% first-year return on $123k initial cash invested.
-21.57%
Cash On Cash
1.46%
Cap Rate
0.22
DSCR
$1,984
Rent
-$2,217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,984 income − $4,201 expenses = $2,217 out of pocket
Investment Breakdown
|
Purchase Price
$502k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,016
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,984
Total Expenses
$4,201
Mortgage P&I
139%
$2,750
Property Taxes
15%
$305
Home Insurance
9%
$184
HOA
1%
$10
Property Management
15%
$298
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$496