Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.97% first-year return on $125k initial cash invested.
-17.97%
Cash On Cash
2.24%
Cap Rate
0.35
DSCR
$3,113
Rent
-$1,870
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,113 income − $4,983 expenses = $1,870 out of pocket
Investment Breakdown
|
Purchase Price
$509k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,113
Total Expenses
$4,983
Mortgage P&I
87%
$2,697
Property Taxes
20%
$607
Home Insurance
6%
$184
HOA
0%
$0
Property Management
15%
$467
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$778