Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.04% first-year return on $123k initial cash invested.
-15.04%
Cash On Cash
2.46%
Cap Rate
0.42
DSCR
$2,868
Rent
-$1,540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,900
Closing costs
1%
$4,995
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,868
Total Expenses
$4,408
Mortgage P&I
85%
$2,451
Property Taxes
14%
$401
Home Insurance
6%
$166
HOA
0%
$13
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$717