Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.91% first-year return on $123k initial cash invested.
-18.91%
Cash On Cash
1.55%
Cap Rate
0.27
DSCR
$3,694
Rent
-$1,937
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,940
Closing costs
1%
$4,997
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,694
Total Expenses
$5,631
Mortgage P&I
66%
$2,435
Property Taxes
31%
$1,163
Home Insurance
5%
$184
HOA
2%
$75
Property Management
15%
$554
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$924