Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.59% first-year return on $125k initial cash invested.
-17.59%
Cash On Cash
1.94%
Cap Rate
0.32
DSCR
$2,506
Rent
-$1,831
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,506 income − $4,337 expenses = $1,831 out of pocket
Investment Breakdown
|
Purchase Price
$509k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,090
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,506
Total Expenses
$4,337
Mortgage P&I
102%
$2,555
Property Taxes
16%
$402
Home Insurance
7%
$178
HOA
0%
$0
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$626