Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.57% first-year return on $125k initial cash invested.
-14.57%
Cash On Cash
3.5%
Cap Rate
0.52
DSCR
$4,217
Rent
-$1,512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,217 income − $5,729 expenses = $1,512 out of pocket
Investment Breakdown
|
Purchase Price
$507k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$101k
Closing costs
1%
$5,072
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,217
Total Expenses
$5,729
Mortgage P&I
67%
$2,822
Property Taxes
17%
$721
Home Insurance
4%
$161
HOA
0%
$0
Property Management
15%
$633
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,054