Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.83% first-year return on $123k initial cash invested.
-23.83%
Cash On Cash
0.23%
Cap Rate
0.04
DSCR
$1,543
Rent
-$2,442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,543 income − $3,985 expenses = $2,442 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
$1,543
Total Expenses
$3,985
Mortgage P&I
160%
$2,476
Property Taxes
38%
$593
Home Insurance
11%
$175
HOA
0%
$0
Property Management
15%
$231
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$386