Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.26% first-year return on $124k initial cash invested.
-17.26%
Cash On Cash
1.91%
Cap Rate
0.32
DSCR
$2,665
Rent
-$1,789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,665 income − $4,454 expenses = $1,789 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
$2,665
Total Expenses
$4,454
Mortgage P&I
93%
$2,489
Property Taxes
16%
$417
Home Insurance
7%
$178
HOA
3%
$90
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$666