Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.89% first-year return on $124k initial cash invested.
-15.89%
Cash On Cash
2.52%
Cap Rate
0.41
DSCR
$3,115
Rent
-$1,638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,115 income − $4,753 expenses = $1,638 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
$3,115
Total Expenses
$4,753
Mortgage P&I
83%
$2,571
Property Taxes
17%
$514
Home Insurance
6%
$172
HOA
0%
$0
Property Management
15%
$467
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$779