Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.35% first-year return on $123k initial cash invested.
-8.35%
Cash On Cash
4.31%
Cap Rate
0.72
DSCR
$3,904
Rent
-$856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,904 income − $4,760 expenses = $856 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%
$99,980
Closing costs
1%
$4,999
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,904
Total Expenses
$4,760
Mortgage P&I
64%
$2,495
Property Taxes
5%
$183
Home Insurance
4%
$175
HOA
1%
$33
Property Management
15%
$586
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$976