Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.99% first-year return on $123k initial cash invested.
-19.99%
Cash On Cash
1.26%
Cap Rate
0.21
DSCR
$1,462
Rent
-$2,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,462 income − $3,511 expenses = $2,049 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
$1,462
Total Expenses
$3,511
Mortgage P&I
172%
$2,517
Property Taxes
8%
$118
Home Insurance
12%
$175
HOA
0%
$0
Property Management
15%
$219
CapEx
4%
$58
Vacancy
0%
$0
Maintenance
4%
$58
Other
25%
$366