Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.82% first-year return on $123k initial cash invested.
-14.82%
Cash On Cash
2.62%
Cap Rate
0.44
DSCR
$2,937
Rent
-$1,520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,937 income − $4,457 expenses = $1,520 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,937
Total Expenses
$4,457
Mortgage P&I
85%
$2,496
Property Taxes
13%
$372
Home Insurance
6%
$180
HOA
0%
$0
Property Management
15%
$441
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$734