Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.94% first-year return on $124k initial cash invested.
-12.94%
Cash On Cash
3.12%
Cap Rate
0.52
DSCR
$3,403
Rent
-$1,337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,403 income − $4,740 expenses = $1,337 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%
$5,048
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,403
Total Expenses
$4,740
Mortgage P&I
74%
$2,515
Property Taxes
12%
$394
Home Insurance
5%
$183
HOA
0%
$15
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$851