Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.67% first-year return on $123k initial cash invested.
-24.67%
Cash On Cash
0.22%
Cap Rate
0.04
DSCR
$2,487
Rent
-$2,529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,487 income − $5,016 expenses = $2,529 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
$2,487
Total Expenses
$5,016
Mortgage P&I
101%
$2,523
Property Taxes
40%
$993
Home Insurance
7%
$175
HOA
5%
$132
Property Management
15%
$373
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$622