Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.11% first-year return on $125k initial cash invested.
-24.11%
Cash On Cash
1%
Cap Rate
0.16
DSCR
$1,928
Rent
-$2,515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,928 income − $4,443 expenses = $2,515 out of pocket
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$108k
Closing costs
1%
$5,390
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$1,928
Total Expenses
$4,443
Mortgage P&I
150%
$2,889
Property Taxes
21%
$408
Home Insurance
10%
$192
HOA
2%
$29
Property Management
15%
$289
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$482