Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.5% first-year return on $123k initial cash invested.
-14.5%
Cash On Cash
2.55%
Cap Rate
0.43
DSCR
$2,604
Rent
-$1,486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,604 income − $4,090 expenses = $1,486 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%
$100,000
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,604
Total Expenses
$4,090
Mortgage P&I
94%
$2,444
Property Taxes
8%
$221
Home Insurance
7%
$175
HOA
0%
$0
Property Management
15%
$391
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$651