Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.75% first-year return on $123k initial cash invested.
-13.75%
Cash On Cash
2.9%
Cap Rate
0.49
DSCR
$3,168
Rent
-$1,412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,168 income − $4,580 expenses = $1,412 out of pocket
Investment Breakdown
|
Purchase Price
$501k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,013
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,168
Total Expenses
$4,580
Mortgage P&I
79%
$2,496
Property Taxes
13%
$397
Home Insurance
5%
$166
HOA
0%
$0
Property Management
15%
$475
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$792