Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.53% first-year return on $123k initial cash invested.
-5.53%
Cash On Cash
5.15%
Cap Rate
0.85
DSCR
$4,680
Rent
-$567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,680 income − $5,247 expenses = $567 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,990
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,680
Total Expenses
$5,247
Mortgage P&I
54%
$2,526
Property Taxes
6%
$300
Home Insurance
4%
$175
HOA
0%
$0
Property Management
15%
$702
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,170