Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.39% first-year return on $124k initial cash invested.
-21.39%
Cash On Cash
0.8%
Cap Rate
0.14
DSCR
$1,733
Rent
-$2,207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,733 income − $3,940 expenses = $2,207 out of pocket
Investment Breakdown
|
Purchase Price
$504k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,039
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,733
Total Expenses
$3,940
Mortgage P&I
143%
$2,476
Property Taxes
21%
$364
Home Insurance
11%
$182
HOA
5%
$87
Property Management
15%
$260
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$433