Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.74% first-year return on $123k initial cash invested.
-16.74%
Cash On Cash
1.83%
Cap Rate
0.32
DSCR
$1,909
Rent
-$1,716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,909 income − $3,625 expenses = $1,716 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.0%
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
$1,909
Total Expenses
$3,625
Mortgage P&I
126%
$2,403
Property Taxes
7%
$132
Home Insurance
9%
$175
HOA
0%
$0
Property Management
15%
$286
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$477