Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.75% first-year return on $123k initial cash invested.
-14.75%
Cash On Cash
2.79%
Cap Rate
0.45
DSCR
$2,882
Rent
-$1,512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,882 income − $4,394 expenses = $1,512 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,882
Total Expenses
$4,394
Mortgage P&I
89%
$2,561
Property Taxes
10%
$276
Home Insurance
6%
$175
HOA
0%
$0
Property Management
15%
$432
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$720