Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.22% first-year return on $117k initial cash invested.
-16.22%
Cash On Cash
2.53%
Cap Rate
0.42
DSCR
$2,490
Rent
-$1,581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,490 income − $4,071 expenses = $1,581 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$99,980
Closing costs
1%
$4,999
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$2,490
Total Expenses
$4,071
Mortgage P&I
102%
$2,536
Property Taxes
7%
$164
Home Insurance
7%
$175
HOA
0%
$0
Property Management
15%
$374
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$622