Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.32% first-year return on $123k initial cash invested.
-23.32%
Cash On Cash
0.36%
Cap Rate
0.06
DSCR
$1,644
Rent
-$2,390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,644 income − $4,034 expenses = $2,390 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
$1,644
Total Expenses
$4,034
Mortgage P&I
151%
$2,476
Property Taxes
36%
$593
Home Insurance
11%
$175
HOA
0%
$0
Property Management
15%
$247
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$411