Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.49% first-year return on $123k initial cash invested.
-19.49%
Cash On Cash
1.19%
Cap Rate
0.21
DSCR
$2,008
Rent
-$2,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,008 income − $4,012 expenses = $2,004 out of pocket
Investment Breakdown
|
Purchase Price
$502k
Downpayment
20.0%
Interest Rate
6.0%
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
$2,008
Total Expenses
$4,012
Mortgage P&I
121%
$2,421
Property Taxes
21%
$418
Home Insurance
10%
$210
HOA
0%
$0
Property Management
15%
$301
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$502