Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.45% first-year return on $125k initial cash invested.
-12.45%
Cash On Cash
3.16%
Cap Rate
0.53
DSCR
$3,069
Rent
-$1,299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,069 income − $4,368 expenses = $1,299 out of pocket
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,106
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,069
Total Expenses
$4,368
Mortgage P&I
82%
$2,522
Property Taxes
6%
$191
Home Insurance
6%
$182
HOA
0%
$0
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$767