Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.25% first-year return on $125k initial cash invested.
-20.25%
Cash On Cash
1.43%
Cap Rate
0.23
DSCR
$2,663
Rent
-$2,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,663 income − $4,778 expenses = $2,115 out of pocket
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,111
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,663
Total Expenses
$4,778
Mortgage P&I
98%
$2,616
Property Taxes
27%
$725
Home Insurance
6%
$158
HOA
0%
$0
Property Management
15%
$399
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$666