Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.65% first-year return on $123k initial cash invested.
-18.65%
Cash On Cash
1.58%
Cap Rate
0.27
DSCR
$3,003
Rent
-$1,918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,003 income − $4,921 expenses = $1,918 out of pocket
Investment Breakdown
|
Purchase Price
$502k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,018
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,003
Total Expenses
$4,921
Mortgage P&I
82%
$2,457
Property Taxes
26%
$791
Home Insurance
6%
$182
HOA
2%
$50
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$751