Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.95% first-year return on $123k initial cash invested.
-22.95%
Cash On Cash
0.63%
Cap Rate
0.1
DSCR
$1,805
Rent
-$2,352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,805 income − $4,157 expenses = $2,352 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%
$99,990
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,805
Total Expenses
$4,157
Mortgage P&I
141%
$2,544
Property Taxes
20%
$352
Home Insurance
10%
$175
HOA
12%
$220
Property Management
15%
$271
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$451