Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.72% first-year return on $117k initial cash invested.
-7.72%
Cash On Cash
4.99%
Cap Rate
0.78
DSCR
$4,284
Rent
-$753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,284 income − $5,037 expenses = $753 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$99,980
Closing costs
1%
$4,999
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$4,284
Total Expenses
$5,037
Mortgage P&I
62%
$2,660
Property Taxes
3%
$146
Home Insurance
4%
$175
HOA
0%
$0
Property Management
15%
$643
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,071