Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.3% first-year return on $124k initial cash invested.
-21.3%
Cash On Cash
1.25%
Cap Rate
0.2
DSCR
$1,887
Rent
-$2,209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,887 income − $4,096 expenses = $2,209 out of pocket
Investment Breakdown
|
Purchase Price
$507k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,068
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,887
Total Expenses
$4,096
Mortgage P&I
141%
$2,661
Property Taxes
18%
$346
Home Insurance
10%
$184
HOA
0%
$0
Property Management
15%
$283
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$472