Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.62% first-year return on $129k initial cash invested.
-11.62%
Cash On Cash
3.52%
Cap Rate
0.57
DSCR
$3,405
Rent
-$1,249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,405 income − $4,654 expenses = $1,249 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$100,000
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,405
Total Expenses
$4,654
Mortgage P&I
76%
$2,578
Property Taxes
8%
$267
Home Insurance
5%
$175
HOA
0%
$0
Property Management
15%
$511
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$851