Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.97% first-year return on $124k initial cash invested.
-15.97%
Cash On Cash
2.5%
Cap Rate
0.41
DSCR
$3,463
Rent
-$1,651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,463 income − $5,114 expenses = $1,651 out of pocket
Investment Breakdown
|
Purchase Price
$505k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,052
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,463
Total Expenses
$5,114
Mortgage P&I
74%
$2,565
Property Taxes
12%
$422
Home Insurance
5%
$184
HOA
8%
$280
Property Management
15%
$519
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$866