Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.83% first-year return on $123k initial cash invested.
-22.83%
Cash On Cash
0.77%
Cap Rate
0.12
DSCR
$2,070
Rent
-$2,340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,070 income − $4,410 expenses = $2,340 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100,000
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,070
Total Expenses
$4,410
Mortgage P&I
124%
$2,577
Property Taxes
33%
$675
Home Insurance
8%
$164
HOA
0%
$0
Property Management
15%
$310
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$518