Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.91% first-year return on $123k initial cash invested.
-16.91%
Cash On Cash
1.99%
Cap Rate
0.34
DSCR
$3,151
Rent
-$1,738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,151 income − $4,889 expenses = $1,738 out of pocket
Investment Breakdown
|
Purchase Price
$502k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,017
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,151
Total Expenses
$4,889
Mortgage P&I
78%
$2,444
Property Taxes
24%
$757
Home Insurance
6%
$175
HOA
0%
$0
Property Management
15%
$473
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$788