Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.51% first-year return on $123k initial cash invested.
-21.51%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$2,046
Rent
-$2,205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,046 income − $4,251 expenses = $2,205 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100,000
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,046
Total Expenses
$4,251
Mortgage P&I
124%
$2,528
Property Taxes
28%
$565
Home Insurance
9%
$175
HOA
0%
$0
Property Management
15%
$307
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$512