Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.16% first-year return on $124k initial cash invested.
-12.16%
Cash On Cash
3.24%
Cap Rate
0.55
DSCR
$4,045
Rent
-$1,255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,045 income − $5,300 expenses = $1,255 out of pocket
Investment Breakdown
|
Purchase Price
$504k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,038
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,045
Total Expenses
$5,300
Mortgage P&I
61%
$2,454
Property Taxes
18%
$731
Home Insurance
4%
$173
HOA
0%
$0
Property Management
15%
$607
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,011