Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.81% first-year return on $123k initial cash invested.
-15.81%
Cash On Cash
2.35%
Cap Rate
0.39
DSCR
$2,847
Rent
-$1,620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,847 income − $4,467 expenses = $1,620 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,980
Closing costs
1%
$4,999
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,847
Total Expenses
$4,467
Mortgage P&I
87%
$2,484
Property Taxes
15%
$441
Home Insurance
6%
$175
HOA
0%
$0
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$712