Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.39% first-year return on $123k initial cash invested.
-5.39%
Cash On Cash
4.84%
Cap Rate
0.84
DSCR
$4,150
Rent
-$552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,150 income − $4,702 expenses = $552 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
$4,150
Total Expenses
$4,702
Mortgage P&I
58%
$2,403
Property Taxes
3%
$132
Home Insurance
4%
$175
HOA
0%
$0
Property Management
15%
$622
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,038