Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.8% first-year return on $124k initial cash invested.
-10.8%
Cash On Cash
3.73%
Cap Rate
0.62
DSCR
$3,479
Rent
-$1,118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,479 income − $4,597 expenses = $1,118 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
$3,479
Total Expenses
$4,597
Mortgage P&I
73%
$2,552
Property Taxes
5%
$191
Home Insurance
5%
$184
HOA
0%
$0
Property Management
15%
$522
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$870