Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.58% first-year return on $123k initial cash invested.
-21.58%
Cash On Cash
0.91%
Cap Rate
0.15
DSCR
$2,531
Rent
-$2,212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,531 income − $4,743 expenses = $2,212 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,531
Total Expenses
$4,743
Mortgage P&I
98%
$2,491
Property Taxes
25%
$632
Home Insurance
7%
$184
HOA
9%
$221
Property Management
15%
$380
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$633