Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.62% first-year return on $123k initial cash invested.
-19.62%
Cash On Cash
1.26%
Cap Rate
0.21
DSCR
$1,632
Rent
-$2,011
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,632 income − $3,643 expenses = $2,011 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,632
Total Expenses
$3,643
Mortgage P&I
151%
$2,472
Property Taxes
13%
$205
Home Insurance
11%
$175
HOA
0%
$8
Property Management
15%
$245
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$408