Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.14% first-year return on $124k initial cash invested.
-20.14%
Cash On Cash
1.15%
Cap Rate
0.19
DSCR
$2,089
Rent
-$2,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,089 income − $4,177 expenses = $2,088 out of pocket
Investment Breakdown
|
Purchase Price
$507k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,067
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,089
Total Expenses
$4,177
Mortgage P&I
119%
$2,489
Property Taxes
20%
$417
Home Insurance
9%
$178
HOA
4%
$90
Property Management
15%
$313
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$522