Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.78% first-year return on $123k initial cash invested.
-8.78%
Cash On Cash
3.93%
Cap Rate
0.69
DSCR
$3,747
Rent
-$902
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,747 income − $4,649 expenses = $902 out of pocket
Investment Breakdown
|
Purchase Price
$501k
Downpayment
20.0%
Interest Rate
6.0%
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
$3,747
Total Expenses
$4,649
Mortgage P&I
64%
$2,392
Property Taxes
5%
$195
Home Insurance
5%
$180
HOA
2%
$83
Property Management
15%
$562
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$937