Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.07% first-year return on $123k initial cash invested.
-10.07%
Cash On Cash
3.85%
Cap Rate
0.64
DSCR
$3,562
Rent
-$1,032
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,562
Total Expenses
$4,594
Mortgage P&I
70%
$2,495
Property Taxes
5%
$183
Home Insurance
5%
$175
HOA
1%
$33
Property Management
15%
$534
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$890