Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.99% first-year return on $124k initial cash invested.
-14.99%
Cash On Cash
2.69%
Cap Rate
0.44
DSCR
$2,955
Rent
-$1,555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,955 income − $4,510 expenses = $1,555 out of pocket
Investment Breakdown
|
Purchase Price
$507k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,069
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,955
Total Expenses
$4,510
Mortgage P&I
87%
$2,575
Property Taxes
8%
$246
Home Insurance
6%
$184
HOA
3%
$87
Property Management
15%
$443
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$739