Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.62% first-year return on $124k initial cash invested.
-9.62%
Cash On Cash
3.92%
Cap Rate
0.66
DSCR
$3,668
Rent
-$994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,668 income − $4,662 expenses = $994 out of pocket
Investment Breakdown
|
Purchase Price
$505k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,049
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,668
Total Expenses
$4,662
Mortgage P&I
68%
$2,498
Property Taxes
6%
$226
Home Insurance
5%
$177
HOA
0%
$0
Property Management
15%
$550
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$917