Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.81% first-year return on $124k initial cash invested.
-20.81%
Cash On Cash
1.69%
Cap Rate
0.26
DSCR
$2,309
Rent
-$2,157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,309 income − $4,466 expenses = $2,157 out of pocket
Investment Breakdown
|
Purchase Price
$507k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,066
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,309
Total Expenses
$4,466
Mortgage P&I
120%
$2,777
Property Taxes
17%
$398
Home Insurance
8%
$180
HOA
0%
$4
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$577