Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.89% first-year return on $125k initial cash invested.
-20.89%
Cash On Cash
0.87%
Cap Rate
0.15
DSCR
$2,023
Rent
-$2,178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$510k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,100
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,023
Total Expenses
$4,201
Mortgage P&I
122%
$2,466
Property Taxes
25%
$500
Home Insurance
9%
$178
HOA
4%
$86
Property Management
15%
$303
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$506