Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.71% first-year return on $123k initial cash invested.
-23.71%
Cash On Cash
0.96%
Cap Rate
0.15
DSCR
$1,730
Rent
-$2,430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,730 income − $4,160 expenses = $2,430 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,980
Closing costs
1%
$4,999
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,730
Total Expenses
$4,160
Mortgage P&I
160%
$2,762
Property Taxes
14%
$243
Home Insurance
10%
$175
HOA
9%
$150
Property Management
15%
$260
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$432