Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.73% first-year return on $123k initial cash invested.
-9.73%
Cash On Cash
4.13%
Cap Rate
0.67
DSCR
$4,067
Rent
-$997
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,067 income − $5,064 expenses = $997 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,067
Total Expenses
$5,064
Mortgage P&I
63%
$2,553
Property Taxes
9%
$383
Home Insurance
4%
$175
HOA
0%
$0
Property Management
15%
$610
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,017