Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.21% first-year return on $124k initial cash invested.
-23.21%
Cash On Cash
0.65%
Cap Rate
0.11
DSCR
$2,068
Rent
-$2,399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,068 income − $4,467 expenses = $2,399 out of pocket
Investment Breakdown
|
Purchase Price
$505k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,050
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,068
Total Expenses
$4,467
Mortgage P&I
125%
$2,589
Property Taxes
32%
$670
Home Insurance
9%
$177
HOA
2%
$38
Property Management
15%
$310
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$517