Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.11% first-year return on $124k initial cash invested.
-18.11%
Cash On Cash
1.78%
Cap Rate
0.29
DSCR
$2,028
Rent
-$1,872
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,028 income − $3,900 expenses = $1,872 out of pocket
Investment Breakdown
|
Purchase Price
$505k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,049
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,028
Total Expenses
$3,900
Mortgage P&I
125%
$2,538
Property Taxes
10%
$209
Home Insurance
9%
$180
HOA
0%
$0
Property Management
15%
$304
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$507