Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.65% first-year return on $124k initial cash invested.
-12.65%
Cash On Cash
3.29%
Cap Rate
0.54
DSCR
$2,959
Rent
-$1,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,959 income − $4,263 expenses = $1,304 out of pocket
Investment Breakdown
|
Purchase Price
$503k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,033
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,959
Total Expenses
$4,263
Mortgage P&I
87%
$2,564
Property Taxes
3%
$85
Home Insurance
6%
$184
HOA
0%
$10
Property Management
15%
$444
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$740