Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.96% first-year return on $123k initial cash invested.
-19.96%
Cash On Cash
1.23%
Cap Rate
0.21
DSCR
$2,306
Rent
-$2,046
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,306 income − $4,352 expenses = $2,046 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,306
Total Expenses
$4,352
Mortgage P&I
107%
$2,465
Property Taxes
26%
$606
Home Insurance
8%
$175
HOA
0%
$0
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$576