Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.82% first-year return on $123k initial cash invested.
-23.82%
Cash On Cash
0.45%
Cap Rate
0.07
DSCR
$1,956
Rent
-$2,442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,956 income − $4,398 expenses = $2,442 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,956
Total Expenses
$4,398
Mortgage P&I
131%
$2,553
Property Taxes
37%
$732
Home Insurance
9%
$175
HOA
0%
$0
Property Management
15%
$293
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$489