Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.57% first-year return on $123k initial cash invested.
-22.57%
Cash On Cash
0.71%
Cap Rate
0.12
DSCR
$2,057
Rent
-$2,313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,057 income − $4,370 expenses = $2,313 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,057
Total Expenses
$4,370
Mortgage P&I
123%
$2,528
Property Taxes
33%
$680
Home Insurance
9%
$175
HOA
0%
$0
Property Management
15%
$309
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$514