Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.96% first-year return on $123k initial cash invested.
-13.96%
Cash On Cash
2.68%
Cap Rate
0.46
DSCR
$3,064
Rent
-$1,436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,064 income − $4,500 expenses = $1,436 out of pocket
Investment Breakdown
|
Purchase Price
$502k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,019
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,064
Total Expenses
$4,500
Mortgage P&I
79%
$2,433
Property Taxes
14%
$415
Home Insurance
6%
$180
HOA
0%
$0
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$766