Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.64% first-year return on $123k initial cash invested.
-18.64%
Cash On Cash
1.62%
Cap Rate
0.27
DSCR
$1,729
Rent
-$1,910
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,729 income − $3,639 expenses = $1,910 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,729
Total Expenses
$3,639
Mortgage P&I
146%
$2,517
Property Taxes
7%
$118
Home Insurance
10%
$175
HOA
0%
$0
Property Management
15%
$259
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$432