Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.73% first-year return on $123k initial cash invested.
-11.73%
Cash On Cash
3.63%
Cap Rate
0.58
DSCR
$3,163
Rent
-$1,202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,163 income − $4,365 expenses = $1,202 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,980
Closing costs
1%
$4,999
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,163
Total Expenses
$4,365
Mortgage P&I
82%
$2,589
Property Taxes
3%
$82
Home Insurance
6%
$175
HOA
0%
$0
Property Management
15%
$474
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$791