Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.19% first-year return on $123k initial cash invested.
-16.19%
Cash On Cash
2.16%
Cap Rate
0.37
DSCR
$3,508
Rent
-$1,658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,508 income − $5,166 expenses = $1,658 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,900
Closing costs
1%
$4,995
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,508
Total Expenses
$5,166
Mortgage P&I
69%
$2,419
Property Taxes
25%
$884
Home Insurance
5%
$180
HOA
0%
$0
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$877