Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.65% first-year return on $123k initial cash invested.
-20.65%
Cash On Cash
1.12%
Cap Rate
0.19
DSCR
$1,797
Rent
-$2,117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,797 income − $3,914 expenses = $2,117 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%
$100,000
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,797
Total Expenses
$3,914
Mortgage P&I
140%
$2,512
Property Taxes
20%
$364
Home Insurance
10%
$175
HOA
0%
$0
Property Management
15%
$270
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$449