Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.49% first-year return on $123k initial cash invested.
-19.49%
Cash On Cash
1.65%
Cap Rate
0.27
DSCR
$3,069
Rent
-$1,997
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,069 income − $5,066 expenses = $1,997 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,069
Total Expenses
$5,066
Mortgage P&I
83%
$2,562
Property Taxes
28%
$858
Home Insurance
6%
$173
HOA
0%
$0
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$767