Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.37% first-year return on $124k initial cash invested.
-11.37%
Cash On Cash
3.58%
Cap Rate
0.59
DSCR
$3,367
Rent
-$1,177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,367 income − $4,544 expenses = $1,177 out of pocket
Investment Breakdown
|
Purchase Price
$506k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,060
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,367
Total Expenses
$4,544
Mortgage P&I
76%
$2,552
Property Taxes
6%
$191
Home Insurance
5%
$184
HOA
0%
$0
Property Management
15%
$505
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$842