Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.62% first-year return on $123k initial cash invested.
-14.62%
Cash On Cash
2.68%
Cap Rate
0.45
DSCR
$2,978
Rent
-$1,499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,978 income − $4,477 expenses = $1,499 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
$2,978
Total Expenses
$4,477
Mortgage P&I
84%
$2,496
Property Taxes
12%
$372
Home Insurance
6%
$180
HOA
0%
$0
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$744