Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.11% first-year return on $124k initial cash invested.
-10.11%
Cash On Cash
3.92%
Cap Rate
0.65
DSCR
$4,160
Rent
-$1,047
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,160 income − $5,207 expenses = $1,047 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
$4,160
Total Expenses
$5,207
Mortgage P&I
61%
$2,535
Property Taxes
12%
$484
Home Insurance
5%
$192
HOA
0%
$0
Property Management
15%
$624
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,040