Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.3% first-year return on $125k initial cash invested.
-18.3%
Cash On Cash
1.47%
Cap Rate
0.25
DSCR
$1,728
Rent
-$1,905
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,728 income − $3,633 expenses = $1,905 out of pocket
Investment Breakdown
|
Purchase Price
$509k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,090
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,728
Total Expenses
$3,633
Mortgage P&I
142%
$2,461
Property Taxes
10%
$165
Home Insurance
10%
$178
HOA
0%
$0
Property Management
15%
$259
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$432