Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.71% first-year return on $124k initial cash invested.
-25.71%
Cash On Cash
-0.03%
Cap Rate
-0.01
DSCR
$1,137
Rent
-$2,656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,137 income − $3,793 expenses = $2,656 out of pocket
Investment Breakdown
|
Purchase Price
$505k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,047
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,137
Total Expenses
$3,793
Mortgage P&I
228%
$2,597
Property Taxes
43%
$488
Home Insurance
14%
$163
HOA
0%
$0
Property Management
15%
$171
CapEx
4%
$45
Vacancy
0%
$0
Maintenance
4%
$45
Other
25%
$284