Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.29% first-year return on $123k initial cash invested.
-18.29%
Cash On Cash
1.66%
Cap Rate
0.28
DSCR
$2,186
Rent
-$1,881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,186 income − $4,067 expenses = $1,881 out of pocket
Investment Breakdown
|
Purchase Price
$502k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,019
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,186
Total Expenses
$4,067
Mortgage P&I
114%
$2,490
Property Taxes
17%
$380
Home Insurance
7%
$149
HOA
0%
$0
Property Management
15%
$328
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$546