Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.27% first-year return on $123k initial cash invested.
-13.27%
Cash On Cash
3.13%
Cap Rate
0.52
DSCR
$3,894
Rent
-$1,360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,894 income − $5,254 expenses = $1,360 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
$3,894
Total Expenses
$5,254
Mortgage P&I
64%
$2,509
Property Taxes
18%
$700
Home Insurance
4%
$175
HOA
0%
$0
Property Management
15%
$584
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$974