Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.27% first-year return on $124k initial cash invested.
-11.27%
Cash On Cash
3.72%
Cap Rate
0.61
DSCR
$3,712
Rent
-$1,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,712 income − $4,878 expenses = $1,166 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%
$5,053
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,712
Total Expenses
$4,878
Mortgage P&I
70%
$2,586
Property Taxes
9%
$327
Home Insurance
5%
$184
HOA
0%
$0
Property Management
15%
$557
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$928