Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.57% first-year return on $123k initial cash invested.
-25.57%
Cash On Cash
-0.3%
Cap Rate
-0.05
DSCR
$1,043
Rent
-$2,620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,043 income − $3,663 expenses = $2,620 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.2%
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
$1,043
Total Expenses
$3,663
Mortgage P&I
235%
$2,453
Property Taxes
51%
$534
Home Insurance
17%
$175
HOA
0%
$0
Property Management
15%
$156
CapEx
4%
$42
Vacancy
0%
$0
Maintenance
4%
$42
Other
25%
$261