Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.22% first-year return on $124k initial cash invested.
-18.22%
Cash On Cash
1.75%
Cap Rate
0.29
DSCR
$2,007
Rent
-$1,883
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,007 income − $3,890 expenses = $1,883 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
$2,007
Total Expenses
$3,890
Mortgage P&I
126%
$2,538
Property Taxes
10%
$209
Home Insurance
9%
$180
HOA
0%
$0
Property Management
15%
$301
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$502