Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.43% first-year return on $123k initial cash invested.
-4.43%
Cash On Cash
5.4%
Cap Rate
0.89
DSCR
$4,575
Rent
-$454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,575 income − $5,029 expenses = $454 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,575
Total Expenses
$5,029
Mortgage P&I
55%
$2,519
Property Taxes
3%
$139
Home Insurance
4%
$175
HOA
0%
$0
Property Management
15%
$686
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,144