Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.67% first-year return on $124k initial cash invested.
-19.67%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$2,494
Rent
-$2,029
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,494 income − $4,523 expenses = $2,029 out of pocket
Investment Breakdown
|
Purchase Price
$504k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,037
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,494
Total Expenses
$4,523
Mortgage P&I
101%
$2,529
Property Taxes
16%
$394
Home Insurance
7%
$180
HOA
9%
$222
Property Management
15%
$374
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$624