Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.5% first-year return on $124k initial cash invested.
-11.5%
Cash On Cash
3.56%
Cap Rate
0.59
DSCR
$3,884
Rent
-$1,191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,884 income − $5,075 expenses = $1,191 out of pocket
Investment Breakdown
|
Purchase Price
$506k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,059
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,884
Total Expenses
$5,075
Mortgage P&I
65%
$2,535
Property Taxes
12%
$484
Home Insurance
5%
$192
HOA
0%
$0
Property Management
15%
$583
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$971