Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.75% first-year return on $124k initial cash invested.
-17.75%
Cash On Cash
2.04%
Cap Rate
0.33
DSCR
$2,632
Rent
-$1,840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,632 income − $4,472 expenses = $1,840 out of pocket
Investment Breakdown
|
Purchase Price
$507k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,066
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,632
Total Expenses
$4,472
Mortgage P&I
99%
$2,595
Property Taxes
15%
$397
Home Insurance
7%
$178
HOA
1%
$39
Property Management
15%
$395
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$658