Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.94% first-year return on $125k initial cash invested.
-9.94%
Cash On Cash
4.04%
Cap Rate
0.67
DSCR
$4,559
Rent
-$1,034
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,559 income − $5,593 expenses = $1,034 out of pocket
Investment Breakdown
|
Purchase Price
$509k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,085
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,559
Total Expenses
$5,593
Mortgage P&I
56%
$2,562
Property Taxes
14%
$661
Home Insurance
4%
$182
HOA
0%
$0
Property Management
15%
$684
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,140