Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.95% first-year return on $124k initial cash invested.
-15.95%
Cash On Cash
2.32%
Cap Rate
0.39
DSCR
$2,781
Rent
-$1,650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,781 income − $4,431 expenses = $1,650 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%
$5,054
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,781
Total Expenses
$4,431
Mortgage P&I
91%
$2,518
Property Taxes
15%
$421
Home Insurance
6%
$158
HOA
0%
$0
Property Management
15%
$417
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$695