Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.44% first-year return on $123k initial cash invested.
-26.44%
Cash On Cash
0.34%
Cap Rate
0.05
DSCR
$2,101
Rent
-$2,710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,101 income − $4,811 expenses = $2,710 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,101
Total Expenses
$4,811
Mortgage P&I
132%
$2,766
Property Taxes
41%
$858
Home Insurance
8%
$175
HOA
0%
$4
Property Management
15%
$315
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$525