Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.58% first-year return on $123k initial cash invested.
-18.58%
Cash On Cash
1.82%
Cap Rate
0.3
DSCR
$2,795
Rent
-$1,904
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,795 income − $4,699 expenses = $1,904 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%
$100,000
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,795
Total Expenses
$4,699
Mortgage P&I
91%
$2,551
Property Taxes
23%
$631
Home Insurance
6%
$175
HOA
0%
$0
Property Management
15%
$419
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$699