Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.99% first-year return on $125k initial cash invested.
-21.99%
Cash On Cash
1.03%
Cap Rate
0.17
DSCR
$2,370
Rent
-$2,286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,370 income − $4,656 expenses = $2,286 out of pocket
Investment Breakdown
|
Purchase Price
$508k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,084
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,370
Total Expenses
$4,656
Mortgage P&I
111%
$2,626
Property Taxes
30%
$708
Home Insurance
8%
$184
HOA
0%
$0
Property Management
15%
$356
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$592