Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.05% first-year return on $124k initial cash invested.
-15.05%
Cash On Cash
2.59%
Cap Rate
0.43
DSCR
$2,759
Rent
-$1,561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,759 income − $4,320 expenses = $1,561 out of pocket
Investment Breakdown
|
Purchase Price
$507k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,069
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,759
Total Expenses
$4,320
Mortgage P&I
92%
$2,546
Property Taxes
8%
$208
Home Insurance
7%
$180
HOA
2%
$62
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$690