Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.38% first-year return on $124k initial cash invested.
-14.38%
Cash On Cash
2.92%
Cap Rate
0.48
DSCR
$3,414
Rent
-$1,483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,414 income − $4,897 expenses = $1,483 out of pocket
Investment Breakdown
|
Purchase Price
$504k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,035
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,414
Total Expenses
$4,897
Mortgage P&I
75%
$2,571
Property Taxes
15%
$514
Home Insurance
5%
$172
HOA
0%
$0
Property Management
15%
$512
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$854