Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.4% first-year return on $123k initial cash invested.
-31.4%
Cash On Cash
-1.58%
Cap Rate
-0.26
DSCR
$0
Rent
-$3,218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,218 expenses = $3,218 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
$0
Total Expenses
$3,218
Mortgage P&I
25600000%
$2,560
Property Taxes
4830000%
$483
Home Insurance
1750000%
$175
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0