Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.77% first-year return on $123k initial cash invested.
-9.77%
Cash On Cash
3.99%
Cap Rate
0.66
DSCR
$3,852
Rent
-$1,001
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,852 income − $4,853 expenses = $1,001 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100,000
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,852
Total Expenses
$4,853
Mortgage P&I
65%
$2,509
Property Taxes
8%
$320
Home Insurance
5%
$175
HOA
0%
$0
Property Management
15%
$578
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$963