Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.78% first-year return on $123k initial cash invested.
-17.78%
Cash On Cash
1.85%
Cap Rate
0.31
DSCR
$2,933
Rent
-$1,822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,933 income − $4,755 expenses = $1,822 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,980
Closing costs
1%
$4,999
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,933
Total Expenses
$4,755
Mortgage P&I
84%
$2,476
Property Taxes
24%
$697
Home Insurance
6%
$175
HOA
0%
$0
Property Management
15%
$440
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$733