Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.85% first-year return on $124k initial cash invested.
-19.85%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$1,638
Rent
-$2,050
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,638 income − $3,688 expenses = $2,050 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
$1,638
Total Expenses
$3,688
Mortgage P&I
155%
$2,533
Property Taxes
12%
$192
Home Insurance
11%
$175
HOA
0%
$0
Property Management
15%
$246
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$410