Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.68% first-year return on $123k initial cash invested.
-2.68%
Cash On Cash
5.8%
Cap Rate
0.99
DSCR
$6,113
Rent
-$275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,113 income − $6,388 expenses = $275 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%
$100,000
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,113
Total Expenses
$6,388
Mortgage P&I
40%
$2,448
Property Taxes
14%
$830
Home Insurance
3%
$175
HOA
0%
$0
Property Management
15%
$917
CapEx
4%
$245
Vacancy
0%
$0
Maintenance
4%
$245
Other
25%
$1,528