Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.99% first-year return on $123k initial cash invested.
-24.99%
Cash On Cash
0.12%
Cap Rate
0.02
DSCR
$1,261
Rent
-$2,561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,261 income − $3,822 expenses = $2,561 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,978
Closing costs
1%
$4,999
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,261
Total Expenses
$3,822
Mortgage P&I
203%
$2,560
Property Taxes
38%
$483
Home Insurance
14%
$175
HOA
0%
$0
Property Management
15%
$189
CapEx
4%
$50
Vacancy
0%
$0
Maintenance
4%
$50
Other
25%
$315