Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.03% first-year return on $123k initial cash invested.
-23.03%
Cash On Cash
0.43%
Cap Rate
0.07
DSCR
$1,670
Rent
-$2,366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,670 income − $4,036 expenses = $2,366 out of pocket
Investment Breakdown
|
Purchase Price
$501k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,013
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,670
Total Expenses
$4,036
Mortgage P&I
148%
$2,478
Property Taxes
34%
$572
Home Insurance
11%
$184
HOA
0%
$0
Property Management
15%
$250
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$418