Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.54% first-year return on $124k initial cash invested.
-28.54%
Cash On Cash
-0.95%
Cap Rate
-0.16
DSCR
$404
Rent
-$2,956
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$404 income − $3,360 expenses = $2,956 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
$404
Total Expenses
$3,360
Mortgage P&I
629%
$2,540
Property Taxes
109%
$442
Home Insurance
46%
$184
HOA
0%
$0
Property Management
15%
$61
CapEx
4%
$16
Vacancy
0%
$0
Maintenance
4%
$16
Other
25%
$101