Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.03% first-year return on $123k initial cash invested.
-12.03%
Cash On Cash
3.38%
Cap Rate
0.57
DSCR
$4,260
Rent
-$1,233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,260 income − $5,493 expenses = $1,233 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%
$99,980
Closing costs
1%
$4,999
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,260
Total Expenses
$5,493
Mortgage P&I
58%
$2,472
Property Taxes
19%
$802
Home Insurance
4%
$175
HOA
0%
$0
Property Management
15%
$639
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,065