Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.64% first-year return on $123k initial cash invested.
-21.64%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$1,527
Rent
-$2,223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,527 income − $3,750 expenses = $2,223 out of pocket
Investment Breakdown
|
Purchase Price
$501k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,012
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,527
Total Expenses
$3,750
Mortgage P&I
168%
$2,565
Property Taxes
18%
$279
Home Insurance
11%
$173
HOA
0%
$0
Property Management
15%
$229
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$382