Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.69% first-year return on $124k initial cash invested.
-10.69%
Cash On Cash
3.7%
Cap Rate
0.62
DSCR
$3,727
Rent
-$1,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,727 income − $4,831 expenses = $1,104 out of pocket
Investment Breakdown
|
Purchase Price
$504k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,044
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,727
Total Expenses
$4,831
Mortgage P&I
67%
$2,512
Property Taxes
10%
$355
Home Insurance
5%
$175
HOA
0%
$0
Property Management
15%
$559
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$932