Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.75% first-year return on $123k initial cash invested.
-10.75%
Cash On Cash
3.64%
Cap Rate
0.62
DSCR
$4,322
Rent
-$1,103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,322 income − $5,425 expenses = $1,103 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,004
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,322
Total Expenses
$5,425
Mortgage P&I
57%
$2,448
Property Taxes
13%
$562
Home Insurance
4%
$175
HOA
4%
$166
Property Management
15%
$648
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,080