Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.54% first-year return on $123k initial cash invested.
-19.54%
Cash On Cash
1.36%
Cap Rate
0.23
DSCR
$1,969
Rent
-$2,006
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,969 income − $3,975 expenses = $2,006 out of pocket
Investment Breakdown
|
Purchase Price
$501k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,008
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,969
Total Expenses
$3,975
Mortgage P&I
127%
$2,494
Property Taxes
17%
$344
Home Insurance
10%
$192
HOA
0%
$0
Property Management
15%
$295
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$492