Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.87% first-year return on $124k initial cash invested.
-16.87%
Cash On Cash
1.97%
Cap Rate
0.34
DSCR
$3,256
Rent
-$1,745
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,256 income − $5,001 expenses = $1,745 out of pocket
Investment Breakdown
|
Purchase Price
$505k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,054
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,256
Total Expenses
$5,001
Mortgage P&I
75%
$2,445
Property Taxes
25%
$817
Home Insurance
5%
$177
HOA
0%
$0
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$814