Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.64% first-year return on $124k initial cash invested.
-14.64%
Cash On Cash
2.74%
Cap Rate
0.45
DSCR
$2,968
Rent
-$1,515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,968 income − $4,483 expenses = $1,515 out of pocket
Investment Breakdown
|
Purchase Price
$506k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,057
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,968
Total Expenses
$4,483
Mortgage P&I
86%
$2,549
Property Taxes
11%
$325
Home Insurance
6%
$184
HOA
0%
$0
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$742