Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.55% first-year return on $123k initial cash invested.
-21.55%
Cash On Cash
0.84%
Cap Rate
0.14
DSCR
$1,687
Rent
-$2,212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,687 income − $3,899 expenses = $2,212 out of pocket
Investment Breakdown
|
Purchase Price
$501k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,009
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,687
Total Expenses
$3,899
Mortgage P&I
148%
$2,497
Property Taxes
25%
$427
Home Insurance
10%
$166
HOA
0%
$0
Property Management
15%
$253
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$422