Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12% first-year return on $124k initial cash invested.
-12%
Cash On Cash
3.28%
Cap Rate
0.56
DSCR
$4,076
Rent
-$1,238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,076 income − $5,314 expenses = $1,238 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
$4,076
Total Expenses
$5,314
Mortgage P&I
60%
$2,454
Property Taxes
18%
$731
Home Insurance
4%
$173
HOA
0%
$0
Property Management
15%
$611
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,019