Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.58% first-year return on $111k initial cash invested.
-15.58%
Cash On Cash
3.21%
Cap Rate
0.5
DSCR
$2,936
Rent
-$1,441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,936 income − $4,377 expenses = $1,441 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$100,000
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
1%
$6,000
Cashflow
Total Income
$2,936
Total Expenses
$4,377
Mortgage P&I
91%
$2,661
Property Taxes
5%
$133
Home Insurance
6%
$175
HOA
0%
$0
Property Management
15%
$440
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$734