Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.35% first-year return on $123k initial cash invested.
-9.35%
Cash On Cash
3.99%
Cap Rate
0.67
DSCR
$3,664
Rent
-$961
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,664 income − $4,625 expenses = $961 out of pocket
Investment Breakdown
|
Purchase Price
$501k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,013
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,664
Total Expenses
$4,625
Mortgage P&I
68%
$2,480
Property Taxes
4%
$160
Home Insurance
5%
$180
HOA
1%
$45
Property Management
15%
$550
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$916