Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.98% first-year return on $124k initial cash invested.
-13.98%
Cash On Cash
2.98%
Cap Rate
0.49
DSCR
$2,992
Rent
-$1,445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,992 income − $4,437 expenses = $1,445 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
$2,992
Total Expenses
$4,437
Mortgage P&I
86%
$2,578
Property Taxes
8%
$230
Home Insurance
6%
$192
HOA
0%
$0
Property Management
15%
$449
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$748