Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.79% first-year return on $123k initial cash invested.
-7.79%
Cash On Cash
4.49%
Cap Rate
0.75
DSCR
$4,106
Rent
-$798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,106 income − $4,904 expenses = $798 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,106
Total Expenses
$4,904
Mortgage P&I
61%
$2,503
Property Taxes
6%
$256
Home Insurance
4%
$175
HOA
0%
$0
Property Management
15%
$616
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,026