Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.98% first-year return on $124k initial cash invested.
-15.98%
Cash On Cash
2.19%
Cap Rate
0.37
DSCR
$2,175
Rent
-$1,655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,175 income − $3,830 expenses = $1,655 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
$2,175
Total Expenses
$3,830
Mortgage P&I
114%
$2,490
Property Taxes
4%
$96
Home Insurance
9%
$200
HOA
0%
$0
Property Management
15%
$326
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$544