Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.7% first-year return on $123k initial cash invested.
-17.7%
Cash On Cash
2.01%
Cap Rate
0.33
DSCR
$2,441
Rent
-$1,817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,441 income − $4,258 expenses = $1,817 out of pocket
Investment Breakdown
|
Purchase Price
$501k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,008
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,441
Total Expenses
$4,258
Mortgage P&I
105%
$2,556
Property Taxes
14%
$346
Home Insurance
8%
$184
HOA
0%
$0
Property Management
15%
$366
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$610