Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.2% first-year return on $123k initial cash invested.
-20.2%
Cash On Cash
1.76%
Cap Rate
0.27
DSCR
$2,445
Rent
-$2,070
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,445 income − $4,515 expenses = $2,070 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,445
Total Expenses
$4,515
Mortgage P&I
111%
$2,704
Property Taxes
19%
$462
Home Insurance
7%
$175
HOA
0%
$0
Property Management
15%
$367
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$611