Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.46% first-year return on $123k initial cash invested.
-16.46%
Cash On Cash
2.23%
Cap Rate
0.37
DSCR
$2,547
Rent
-$1,687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,547 income − $4,234 expenses = $1,687 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%
$100,000
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,547
Total Expenses
$4,234
Mortgage P&I
99%
$2,515
Property Taxes
13%
$321
Home Insurance
7%
$175
HOA
0%
$0
Property Management
15%
$382
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$637