Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.23% first-year return on $124k initial cash invested.
-24.23%
Cash On Cash
0.02%
Cap Rate
0
DSCR
$1,532
Rent
-$2,512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,532 income − $4,044 expenses = $2,512 out of pocket
Investment Breakdown
|
Purchase Price
$507k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,068
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,532
Total Expenses
$4,044
Mortgage P&I
160%
$2,458
Property Taxes
33%
$503
Home Insurance
11%
$173
HOA
11%
$175
Property Management
15%
$230
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$383