Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.07% first-year return on $125k initial cash invested.
-18.07%
Cash On Cash
1.71%
Cap Rate
0.29
DSCR
$2,123
Rent
-$1,888
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,123 income − $4,011 expenses = $1,888 out of pocket
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,114
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,123
Total Expenses
$4,011
Mortgage P&I
119%
$2,530
Property Taxes
14%
$287
Home Insurance
8%
$175
HOA
0%
$0
Property Management
15%
$318
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$531