Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.19% first-year return on $124k initial cash invested.
-20.19%
Cash On Cash
1.22%
Cap Rate
0.2
DSCR
$1,568
Rent
-$2,085
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,568 income − $3,653 expenses = $2,085 out of pocket
Investment Breakdown
|
Purchase Price
$504k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,044
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,568
Total Expenses
$3,653
Mortgage P&I
162%
$2,533
Property Taxes
12%
$192
Home Insurance
11%
$175
HOA
0%
$0
Property Management
15%
$235
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$392