Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.26% first-year return on $123k initial cash invested.
-16.26%
Cash On Cash
2.3%
Cap Rate
0.38
DSCR
$2,085
Rent
-$1,668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,085 income − $3,753 expenses = $1,668 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%
$100k
Closing costs
1%
$5,004
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,085
Total Expenses
$3,753
Mortgage P&I
122%
$2,544
Property Taxes
2%
$34
Home Insurance
8%
$175
HOA
0%
$0
Property Management
15%
$313
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$521