Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.69% first-year return on $123k initial cash invested.
-19.69%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$1,640
Rent
-$2,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,640 income − $3,658 expenses = $2,018 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,990
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,640
Total Expenses
$3,658
Mortgage P&I
153%
$2,505
Property Taxes
12%
$190
Home Insurance
11%
$175
HOA
0%
$0
Property Management
15%
$246
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$410