Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.9% first-year return on $124k initial cash invested.
-28.9%
Cash On Cash
-1.05%
Cap Rate
-0.17
DSCR
$330
Rent
-$2,994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$330 income − $3,324 expenses = $2,994 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%
$5,062
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$330
Total Expenses
$3,324
Mortgage P&I
770%
$2,540
Property Taxes
134%
$442
Home Insurance
56%
$184
HOA
0%
$0
Property Management
15%
$50
CapEx
4%
$13
Vacancy
0%
$0
Maintenance
4%
$13
Other
25%
$82