Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.72% first-year return on $124k initial cash invested.
-14.72%
Cash On Cash
2.52%
Cap Rate
0.43
DSCR
$2,427
Rent
-$1,524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,427 income − $3,951 expenses = $1,524 out of pocket
Investment Breakdown
|
Purchase Price
$506k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,060
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,427
Total Expenses
$3,951
Mortgage P&I
103%
$2,490
Property Taxes
4%
$96
Home Insurance
8%
$200
HOA
0%
$0
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$607