Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.95% first-year return on $123k initial cash invested.
-12.95%
Cash On Cash
2.98%
Cap Rate
0.51
DSCR
$3,720
Rent
-$1,327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.1%
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
$3,720
Total Expenses
$5,047
Mortgage P&I
65%
$2,419
Property Taxes
18%
$667
Home Insurance
5%
$175
HOA
0%
$0
Property Management
15%
$558
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$930