Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.68% first-year return on $124k initial cash invested.
-21.68%
Cash On Cash
0.76%
Cap Rate
0.13
DSCR
$1,295
Rent
-$2,241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,295 income − $3,536 expenses = $2,241 out of pocket
Investment Breakdown
|
Purchase Price
$505k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,050
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,295
Total Expenses
$3,536
Mortgage P&I
194%
$2,509
Property Taxes
15%
$188
Home Insurance
14%
$177
HOA
3%
$40
Property Management
15%
$194
CapEx
4%
$52
Vacancy
0%
$0
Maintenance
4%
$52
Other
25%
$324