Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.7% first-year return on $124k initial cash invested.
-24.7%
Cash On Cash
0.23%
Cap Rate
0.04
DSCR
$1,337
Rent
-$2,552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,337 income − $3,889 expenses = $2,552 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
$1,337
Total Expenses
$3,889
Mortgage P&I
194%
$2,597
Property Taxes
37%
$488
Home Insurance
12%
$163
HOA
0%
$0
Property Management
15%
$201
CapEx
4%
$53
Vacancy
0%
$0
Maintenance
4%
$53
Other
25%
$334