Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.92% first-year return on $123k initial cash invested.
-22.92%
Cash On Cash
0.51%
Cap Rate
0.08
DSCR
$1,552
Rent
-$2,349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,552 income − $3,901 expenses = $2,349 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
$1,552
Total Expenses
$3,901
Mortgage P&I
161%
$2,499
Property Taxes
31%
$482
Home Insurance
11%
$175
HOA
0%
$0
Property Management
15%
$233
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$388