Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.96% first-year return on $125k initial cash invested.
-20.96%
Cash On Cash
1.12%
Cap Rate
0.19
DSCR
$2,130
Rent
-$2,179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,130 income − $4,309 expenses = $2,179 out of pocket
Investment Breakdown
|
Purchase Price
$508k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,083
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,130
Total Expenses
$4,309
Mortgage P&I
121%
$2,570
Property Taxes
25%
$539
Home Insurance
8%
$178
HOA
0%
$0
Property Management
15%
$320
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$532