Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.56% first-year return on $123k initial cash invested.
-10.56%
Cash On Cash
3.78%
Cap Rate
0.63
DSCR
$4,258
Rent
-$1,082
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,258 income − $5,340 expenses = $1,082 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,258
Total Expenses
$5,340
Mortgage P&I
58%
$2,487
Property Taxes
15%
$635
Home Insurance
4%
$175
HOA
0%
$0
Property Management
15%
$639
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,064