Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.44% first-year return on $123k initial cash invested.
-20.44%
Cash On Cash
1.21%
Cap Rate
0.2
DSCR
$2,581
Rent
-$2,102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,581 income − $4,683 expenses = $2,102 out of pocket
Investment Breakdown
|
Purchase Price
$502k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,018
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,581
Total Expenses
$4,683
Mortgage P&I
97%
$2,504
Property Taxes
29%
$757
Home Insurance
7%
$184
HOA
0%
$0
Property Management
15%
$387
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$645