Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.58% first-year return on $124k initial cash invested.
-12.58%
Cash On Cash
3.35%
Cap Rate
0.55
DSCR
$3,270
Rent
-$1,300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,270 income − $4,570 expenses = $1,300 out of pocket
Investment Breakdown
|
Purchase Price
$505k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,048
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,270
Total Expenses
$4,570
Mortgage P&I
79%
$2,578
Property Taxes
7%
$230
Home Insurance
6%
$192
HOA
0%
$0
Property Management
15%
$490
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$818