Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.73% first-year return on $123k initial cash invested.
-2.73%
Cash On Cash
5.75%
Cap Rate
0.97
DSCR
$5,297
Rent
-$280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,297 income − $5,577 expenses = $280 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%
$99,998
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,297
Total Expenses
$5,577
Mortgage P&I
47%
$2,465
Property Taxes
7%
$394
Home Insurance
3%
$175
HOA
0%
$0
Property Management
15%
$795
CapEx
4%
$212
Vacancy
0%
$0
Maintenance
4%
$212
Other
25%
$1,324