Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.64% first-year return on $124k initial cash invested.
-12.64%
Cash On Cash
3.27%
Cap Rate
0.54
DSCR
$3,505
Rent
-$1,301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,505 income − $4,806 expenses = $1,301 out of pocket
Investment Breakdown
|
Purchase Price
$503k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,026
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,505
Total Expenses
$4,806
Mortgage P&I
72%
$2,532
Property Taxes
6%
$200
Home Insurance
5%
$181
HOA
6%
$211
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$876