Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.65% first-year return on $123k initial cash invested.
-15.65%
Cash On Cash
2.48%
Cap Rate
0.41
DSCR
$3,674
Rent
-$1,607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,674 income − $5,281 expenses = $1,607 out of pocket
Investment Breakdown
|
Purchase Price
$501k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,011
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,674
Total Expenses
$5,281
Mortgage P&I
68%
$2,495
Property Taxes
23%
$848
Home Insurance
5%
$175
HOA
0%
$0
Property Management
15%
$551
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$918