Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.02% first-year return on $124k initial cash invested.
-19.02%
Cash On Cash
1.52%
Cap Rate
0.25
DSCR
$1,800
Rent
-$1,964
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,800 income − $3,764 expenses = $1,964 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
$1,800
Total Expenses
$3,764
Mortgage P&I
141%
$2,533
Property Taxes
11%
$192
Home Insurance
10%
$175
HOA
0%
$0
Property Management
15%
$270
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$450