Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.45% first-year return on $123k initial cash invested.
-18.45%
Cash On Cash
1.52%
Cap Rate
0.26
DSCR
$1,889
Rent
-$1,889
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,889 income − $3,778 expenses = $1,889 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,900
Closing costs
1%
$4,995
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,889
Total Expenses
$3,778
Mortgage P&I
129%
$2,446
Property Taxes
13%
$250
Home Insurance
9%
$175
HOA
0%
$0
Property Management
15%
$283
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$472