Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.87% first-year return on $123k initial cash invested.
-3.87%
Cash On Cash
5.49%
Cap Rate
0.93
DSCR
$5,877
Rent
-$397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,877 income − $6,274 expenses = $397 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
$5,877
Total Expenses
$6,274
Mortgage P&I
42%
$2,448
Property Taxes
14%
$830
Home Insurance
3%
$175
HOA
0%
$0
Property Management
15%
$882
CapEx
4%
$235
Vacancy
0%
$0
Maintenance
4%
$235
Other
25%
$1,469