Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.07% first-year return on $125k initial cash invested.
-15.07%
Cash On Cash
2.5%
Cap Rate
0.42
DSCR
$2,768
Rent
-$1,567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,768 income − $4,335 expenses = $1,567 out of pocket
Investment Breakdown
|
Purchase Price
$509k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,086
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,768
Total Expenses
$4,335
Mortgage P&I
91%
$2,517
Property Taxes
8%
$210
Home Insurance
6%
$175
HOA
4%
$104
Property Management
15%
$415
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$692