Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.32% first-year return on $123k initial cash invested.
-11.32%
Cash On Cash
3.35%
Cap Rate
0.58
DSCR
$3,446
Rent
-$1,163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,446 income − $4,609 expenses = $1,163 out of pocket
Investment Breakdown
|
Purchase Price
$501k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,014
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,446
Total Expenses
$4,609
Mortgage P&I
70%
$2,424
Property Taxes
10%
$338
Home Insurance
6%
$192
HOA
0%
$0
Property Management
15%
$517
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$862