Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.43% first-year return on $123k initial cash invested.
-15.43%
Cash On Cash
2.51%
Cap Rate
0.41
DSCR
$2,589
Rent
-$1,582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,589 income − $4,171 expenses = $1,582 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
$2,589
Total Expenses
$4,171
Mortgage P&I
97%
$2,523
Property Taxes
9%
$230
Home Insurance
7%
$175
HOA
0%
$0
Property Management
15%
$388
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$647