Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.53% first-year return on $123k initial cash invested.
-12.53%
Cash On Cash
3.01%
Cap Rate
0.52
DSCR
$3,160
Rent
-$1,285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,160 income − $4,445 expenses = $1,285 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,002
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,160
Total Expenses
$4,445
Mortgage P&I
76%
$2,413
Property Taxes
11%
$341
Home Insurance
6%
$175
HOA
0%
$0
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$790