Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.2% first-year return on $123k initial cash invested.
-26.2%
Cash On Cash
-0.18%
Cap Rate
-0.03
DSCR
$2,189
Rent
-$2,685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,189 income − $4,874 expenses = $2,685 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%
$100,000
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,189
Total Expenses
$4,874
Mortgage P&I
115%
$2,523
Property Taxes
45%
$993
Home Insurance
8%
$175
HOA
6%
$132
Property Management
15%
$328
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$547