Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.47% first-year return on $123k initial cash invested.
-20.47%
Cash On Cash
1.43%
Cap Rate
0.23
DSCR
$2,277
Rent
-$2,103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,277 income − $4,380 expenses = $2,103 out of pocket
Investment Breakdown
|
Purchase Price
$501k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,014
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,277
Total Expenses
$4,380
Mortgage P&I
115%
$2,608
Property Taxes
22%
$497
Home Insurance
8%
$182
HOA
0%
$0
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$569