Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.73% first-year return on $124k initial cash invested.
-24.73%
Cash On Cash
0.29%
Cap Rate
0.05
DSCR
$1,041
Rent
-$2,560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,041 income − $3,601 expenses = $2,560 out of pocket
Investment Breakdown
|
Purchase Price
$506k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,041
Total Expenses
$3,601
Mortgage P&I
254%
$2,642
Property Taxes
26%
$272
Home Insurance
18%
$187
HOA
0%
$0
Property Management
15%
$156
CapEx
4%
$42
Vacancy
0%
$0
Maintenance
4%
$42
Other
25%
$260