Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.6% first-year return on $129k initial cash invested.
-1.6%
Cash On Cash
6.35%
Cap Rate
1.04
DSCR
$6,682
Rent
-$172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,682 income − $6,854 expenses = $172 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$99,980
Closing costs
1%
$4,999
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$6,682
Total Expenses
$6,854
Mortgage P&I
38%
$2,552
Property Taxes
14%
$931
Home Insurance
2%
$150
HOA
0%
$15
Property Management
15%
$1,002
CapEx
4%
$267
Vacancy
0%
$0
Maintenance
4%
$267
Other
25%
$1,670