Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.83% first-year return on $123k initial cash invested.
-16.83%
Cash On Cash
2.05%
Cap Rate
0.34
DSCR
$2,476
Rent
-$1,731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,476 income − $4,207 expenses = $1,731 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
$2,476
Total Expenses
$4,207
Mortgage P&I
101%
$2,490
Property Taxes
15%
$380
Home Insurance
6%
$149
HOA
0%
$0
Property Management
15%
$371
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$619