Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.75% first-year return on $124k initial cash invested.
-11.75%
Cash On Cash
3.47%
Cap Rate
0.58
DSCR
$3,870
Rent
-$1,214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,870 income − $5,084 expenses = $1,214 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
$3,870
Total Expenses
$5,084
Mortgage P&I
65%
$2,519
Property Taxes
14%
$529
Home Insurance
5%
$178
HOA
0%
$0
Property Management
15%
$580
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$968