Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.66% first-year return on $125k initial cash invested.
-11.66%
Cash On Cash
3.42%
Cap Rate
0.58
DSCR
$3,587
Rent
-$1,219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$512k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,116
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,587
Total Expenses
$4,806
Mortgage P&I
71%
$2,533
Property Taxes
10%
$368
Home Insurance
5%
$184
HOA
0%
$0
Property Management
15%
$538
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$897